- ECX Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
DRS Filing
ECARX (ECX) DRSDraft registration statement
Filed: 19 Jan 23, 12:00am
| Cayman Islands (State or Other Jurisdiction of Incorporation or Organization) | | | 7373 (Primary Standard Industrial Classification Code Number) | | | Not Applicable (I.R.S. Employer Identification Number) | |
| Shu Du, Esq. | | | Peter X. Huang, Esq. | |
| Skadden, Arps, Slate, Meagher & Flom LLP | | | Skadden, Arps, Slate, Meagher & Flom LLP | |
| c/o 42/F, Edinburgh Tower, The Landmark | | | 30/F, China World Office 2 | |
| 15 Queen’s Road Central | | | No. 1, Jian Guo Men Wai Avenue | |
| Hong Kong | | | Beijing 100004, P.R. China | |
| Tel: +852 3740-4700 | | | Tel: +86 10-6535-5500 | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | iv | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 18 | | | |
| | | | | 20 | | | |
| | | | | 64 | | | |
| | | | | 74 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 101 | | | |
| | | | | 118 | | | |
| | | | | 137 | | | |
| | | | | 160 | | | |
| | | | | 170 | | | |
| | | | | 172 | | | |
| | | | | 174 | | | |
| | | | | 177 | | | |
| | | | | 190 | | | |
| | | | | 197 | | | |
| | | | | 202 | | | |
| | | | | 203 | | | |
| | | | | 204 | | | |
| | | | | 205 | | | |
| | | | | 206 | | | |
| | | | | F-1 | | |
| | | Nine Months Ended September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
Revenues | | | | | | | | | | | | | |
Sales of goods revenues (including related parties amounts of RMB952,014) | | | | | 1,390,319 | | | | | | 207,569 | | |
Software license revenues (including related parties amounts of RMB41,539) | | | | | 157,824 | | | | | | 23,563 | | |
Service revenues (including related parties amounts of RMB480,759) | | | | | 482,224 | | | | | | 71,994 | | |
Total revenues | | | | | 2,030,367 | | | | | | 303,126 | | |
Cost of goods sold (including related parties amounts of RMB277,417) | | | | | (1,097,332) | | | | | | (163,827) | | |
Cost of software licenses | | | | | (63,719) | | | | | | (9,513) | | |
Cost of services (including related parties amounts of RMB32,140) | | | | | (306,412) | | | | | | (45,746) | | |
Total cost of revenues | | | | | (1,467,463) | | | | | | (219,086) | | |
Gross profit | | | | | 562,904 | | | | | | 84,040 | | |
Research and development expenses (including related parties amounts of RMB32,008) | | | | | (746,543) | | | | | | (111,456) | | |
Selling and marketing expenses (including related parties amounts of RMB96) | | | | | (53,141) | | | | | | (7,934) | | |
General and administrative expenses (including related parties amounts of RMB1,499) | | | | | (566,825) | | | | | | (84,625) | | |
Others, net | | | | | (1,844) | | | | | | (275) | | |
Total operating expenses | | | | | (1,368,353) | | | | | | (204,290) | | |
Loss from operation | | | | | (805,449) | | | | | | (120,250) | | |
Interest income (including related parties amounts of RMB5,757) | | | | | 7,882 | | | | | | 1,177 | | |
Interest expenses (including related parties amounts of RMB13,529) | | | | | (33,603) | | | | | | (5,017) | | |
Share of results of equity method investments | | | | | (84,654) | | | | | | (12,639) | | |
Unrealized gains on equity securities | | | | | 35,722 | | | | | | 5,333 | | |
Gains on deconsolidation of a subsidiary | | | | | 71,974 | | | | | | 10,745 | | |
Government grants | | | | | 28,276 | | | | | | 4,221 | | |
Foreign currency exchange loss, net | | | | | (19,949) | | | | | | (2,978) | | |
Loss before income taxes | | | | | (799,801) | | | | | | (119,408) | | |
Income tax expenses | | | | | (1,543) | | | | | | (230) | | |
Net loss | | | | | (801,344) | | | | | | (119,638) | | |
Net loss attributable to non-redeemable non-controlling interests | | | | | 1,444 | | | | | | 216 | | |
Net loss attributable to redeemable non-controlling interests | | | | | 464 | | | | | | 69 | | |
Net loss attributable to ECARX Holdings Inc. | | | | | (799,436) | | | | | | (119,353) | | |
Accretion of redeemable non-controlling interests | | | | | (714) | | | | | | (107) | | |
Net loss available to ECARX Holdings Inc. | | | | | (800,150) | | | | | | (119,460) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (276,825) | | | | | | (41,329) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | (1,076,975) | | | | | | (160,789) | | |
Loss per ordinary share | | | | | | | | | | | | | |
– Basic and diluted | | | | | (5.44) | | | | | | (0.81) | | |
Weighted average number of ordinary shares used in computing loss per ordinary share | | | | | | | | | | | | | |
– Basic and diluted | | | | | 198,035,714 | | | | | | 198,035,714 | | |
Net loss | | | | | (801,344) | | | | | | (119,638) | | |
| | | Nine Months Ended September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
Other comprehensive loss: | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | (489,181) | | | | | | (73,032) | | |
Comprehensive loss | | | | | (1,290,525) | | | | | | (192,670) | | |
Comprehensive loss attributable to non-redeemable non-controlling interests | | | | | 1,444 | | | | | | 216 | | |
Comprehensive loss attributable to redeemable non-controlling interests | | | | | 464 | | | | | | 69 | | |
Comprehensive loss attributable to ECARX Holdings Inc. | | | | | (1,288,617) | | | | | | (192,385) | | |
| | | As of September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | | 226,204 | | | | | | 33,771 | | |
Restricted cash | | | | | 55,054 | | | | | | 8,219 | | |
Accounts receivable – third parties, net | | | | | 302,738 | | | | | | 45,198 | | |
Accounts receivable – related parties, net | | | | | 247,525 | | | | | | 36,955 | | |
Notes receivable | | | | | 181,781 | | | | | | 27,139 | | |
Inventories | | | | | 198,025 | | | | | | 29,564 | | |
Amounts due from related parties | | | | | 62,482 | | | | | | 9,328 | | |
Prepayments and other current assets | | | | | 443,511 | | | | | | 66,216 | | |
Total current assets | | | | | 1,717,320 | | | | | | 256,390 | | |
Non-current assets | | | | | | | | | | | | | |
Long-term investments | | | | | 1,246,342 | | | | | | 186,074 | | |
Property and equipment, net | | | | | 114,118 | | | | | | 17,037 | | |
Intangible assets, net | | | | | 27,386 | | | | | | 4,089 | | |
Operating lease right-of-use assets | | | | | 87,439 | | | | | | 13,054 | | |
Other non-current assets – third parties | | | | | 29,400 | | | | | | 4,389 | | |
Other non-current assets – related parties | | | | | 211,083 | | | | | | 31,514 | | |
Total non-current assets | | | | | 1,715,768 | | | | | | 256,157 | | |
Total assets | | | | | 3,433,088 | | | | | | 512,547 | | |
| | | As of September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
LIABILITIES | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Short-term borrowings | | | | | 570,000 | | | | | | 85,099 | | |
Accounts payable – third parties | | | | | 562,249 | | | | | | 83,942 | | |
Accounts payable – related parties | | | | | 179,707 | | | | | | 26,830 | | |
Notes payable | | | | | 177,458 | | | | | | 26,494 | | |
Convertible notes payable to a related party | | | | | 71,135 | | | | | | 10,620 | | |
Amounts due to related parties | | | | | 671,557 | | | | | | 100,261 | | |
Contract liabilities, current – third parties | | | | | 1,412 | | | | | | 211 | | |
Contract liabilities, current – related parties | | | | | 286,885 | | | | | | 42,831 | | |
Current operating lease liabilities | | | | | 25,285 | | | | | | 3,775 | | |
Accrued expenses and other current liabilities | | | | | 432,249 | | | | | | 64,531 | | |
Total current liabilities | | | | | 2,977,937 | | | | | | 444,594 | | |
Non-current liabilities | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties | | | | | 131 | | | | | | 20 | | |
Contract liabilities, non-current – related parties | | | | | 326,249 | | | | | | 48,708 | | |
Operating lease liabilities, non-current | | | | | 61,184 | | | | | | 9,135 | | |
Other non-current liabilities | | | | | 24,192 | | | | | | 3,612 | | |
Total non-current liabilities | | | | | 411,756 | | | | | | 61,475 | | |
Total liabilities | | | | | 3,389,693 | | | | | | 506,069 | | |
| | | As of September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, 5,043,104 shares authorized, issued and outstanding; Redemption value of RMB334,433; Liquidation preference of RMB273,519) | | | | | 334,433 | | | | | | 49,930 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,464,286 shares authorized, issued and outstanding; Redemption value of RMB1,677,714; Liquidation preference of RMB1,336,186) | | | | | 1,677,714 | | | | | | 250,476 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,612,081 shares authorized, issued and outstanding; Redemption value of RMB1,635,135; Liquidation preference of RMB1,331,641) | | | | | 1,635,135 | | | | | | 244,119 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, 7,164,480 shares authorized, issued and outstanding; Redemption value of RMB560,649; Liquidation preference of RMB452,241) | | | | | 560,649 | | | | | | 83,703 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value, 14,765,967 shares authorized, issued and outstanding; Redemption value of RMB1,319,331; Liquidation preference of RMB1,104,188) | | | | | 1,319,331 | | | | | | 196,970 | | |
Total mezzanine equity | | | | | 5,527,262 | | | | | | 825,198 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,923,950,082 shares authorized; 198,035,714 shares issued and outstanding) | | | | | 7 | | | | | | 1 | | |
Accumulated deficit | | | | | (5,000,741) | | | | | | (746,591) | | |
Accumulated other comprehensive loss | | | | | (483,133) | | | | | | (72,130) | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc. | | | | | (5,483,867) | | | | | | (818,720) | | |
Total shareholders’ deficit | | | | | (5,483,867) | | | | | | (818,720) | | |
Liabilities, mezzanine equity and shareholders’ deficit | | | | | 3,433,088 | | | | | | 512,547 | | |
| | | Nine Months Ended September 30, 2022 | | |||||||||
| | | RMB | | | US$ | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net cash used in operating activities | | | | | (630,304) | | | | | | (94,102) | | |
Investing activities: | | | | | | | | | | | | | |
Purchase of property and equipment and intangible assets | | | | | (96,419) | | | | | | (14,393) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix | | | | | (22,643) | | | | | | (3,381) | | |
Cash paid for acquisition of equity investments | | | | | (67,790) | | | | | | (10,121) | | |
Cash received in deconsolidation of Hubei Dongjun | | | | | 1,000 | | | | | | 149 | | |
Financial support to an equity method investee | | | | | (28,500) | | | | | | (4,255) | | |
Loans to related parties | | | | | (51,260) | | | | | | (7,653) | | |
Collection of loans lent to related parties | | | | | 29,360 | | | | | | 4,383 | | |
Net cash used in investing activities | | | | | (236,252) | | | | | | (35,271) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares | | | | | 159,485 | | | | | | 23,810 | | |
Cash contributed by redeemable non-controlling shareholders | | | | | 10,000 | | | | | | 1,493 | | |
Proceeds from short-term borrowings | | | | | 970,000 | | | | | | 144,817 | | |
Repayment for short-term borrowings | | | | | (1,332,000) | | | | | | (198,862) | | |
Borrowings from related parties | | | | | 900,000 | | | | | | 134,366 | | |
Repayment of borrowings from related parties | | | | | (520,000) | | | | | | (77,634) | | |
Cash disposed in the Restructuring | | | | | (20,000) | | | | | | (2,986) | | |
Proceeds from issuance of convertible senior notes to a related party | | | | | 67,871 | | | | | | 10,134 | | |
Net cash provided by financing activities | | | | | 235,356 | | | | | | 35,138 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | 11,495 | | | | | | 1,716 | | |
Net decrease in cash and restricted cash | | | | | (619,705) | | | | | | (92,519) | | |
Cash and restricted cash at the beginning of the period | | | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the period | | | | | 281,258 | | | | | | 41,991 | | |
Supplemental information: | | | | | | | | | | | | | |
Income tax paid | | | | | — | | | | | | — | | |
Interest paid | | | | | 33,602 | | | | | | 5,017 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Payable for purchase of property and equipment and intangible assets | | | | | 24,377 | | | | | | 3,639 | | |
Non-cash assets distributed to shareholders of the Company in the Restructuring | | | | | 247,875 | | | | | | 37,007 | | |
Assets | | | RMB in thousands | | |||
Cash | | | | | 20,000 | | |
Long-term investments | | | | | 211,908 | | |
Property and equipment, net | | | | | 34,873 | | |
Intangible assets, net | | | | | 1,094 | | |
| | | | | | | | | Share Ownership in ECARX Holdings Inc. | | |||||||||||||||||||||
| | | | | | | | | Number of Class A Ordinary Shares | | | % | | | Number of Class B Ordinary Shares | | | % | | ||||||||||||
ECARX Shareholders | | | | | A | | | | | | 278,011,485 | | | | | | 82.40% | | | | | | 48,960,916 | | | | | | 14.51% | | |
COVA Ordinary Shareholders (including the Sponsor) | | | | | B | | | | | | 5,870,357 | | | | | | 1.74% | | | | | | — | | | | | | 0.00% | | |
Strategic investors | | | | | C | | | | | | 3,500,000 | | | | | | 1.04% | | | | | | — | | | | | | 0.00% | | |
Holders of the Lotus Note | | | | | D | | | | | | 1,052,632 | | | | | | 0.31% | | | | | | — | | | | | | 0.00% | | |
Total Ordinary Shares Outstanding at Closing (excluding options and warrants) | | | | | | | | | | | 288,434,474 | | | | | | 85.49% | | | | | | 48,960,916 | | | | | | 14.51% | | |
| | | As of June 30, 2022 | | | As of September30, 2022 | | | As of September30, 2022 | | | As of September 30, 2022 | | ||||||||||||||||||||||||
| | | ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | | 583,146 | | | | | | 16 | | | | | | 583,162 | | | | | | 2,022,378 | | | | | | 1 | | | | | | 923,652 | | |
| | | | | | | | | | | | | | | | | | | | | | | (283,349) | | | | | | 2 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (1,967,878) | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 133,962 | | | | | | 9 | | | | | | | | |
Restricted cash | | | | | 55,000 | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | | | | | | | 55,000 | | |
Accounts receivable – third parties, net | | | | | 227,964 | | | | | | — | | | | | | 227,964 | | | | | | — | | | | | | | | | | | | 227,964 | | |
Accounts receivable – related parties, net | | | | | 217,563 | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | | | | | | | 217,563 | | |
Notes receivable | | | | | 113,839 | | | | | | — | | | | | | 113,839 | | | | | | — | | | | | | | | | | | | 113,839 | | |
Inventories | | | | | 183,471 | | | | | | — | | | | | | 183,471 | | | | | | — | | | | | | | | | | | | 183,471 | | |
Amounts due from related parties | | | | | 32,037 | | | | | | — | | | | | | 32,037 | | | | | | — | | | | | | | | | | | | 32,037 | | |
Prepayments and other current assets | | | | | 222,219 | | | | | | 1,877 | | | | | | 224,096 | | | | | | (7,034) | | | | | | 2 | | | | | | 217,062 | | |
Total current assets | | | | | 1,635,239 | | | | | | 1,893 | | | | | | 1,637,132 | | | | | | 333,456 | | | | | | | | | | | | 1,970,588 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments | | | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | | | | | 100,472 | | | | | | 9 | | | | | | 1,325,773 | | |
Property and equipment, net | | | | | 100,684 | | | | | | — | | | | | | 100,684 | | | | | | — | | | | | | | | | | | | 100,684 | | |
Intangible assets, net | | | | | 29,972 | | | | | | — | | | | | | 29,972 | | | | | | — | | | | | | | | | | | | 29,972 | | |
Operating lease right-of-use assets | | | | | 101,663 | | | | | | — | | | | | | 101,663 | | | | | | — | | | | | | | | | | | | 101,663 | | |
Amounts due from the VIE | | | | | 208,503 | | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | | | | | | | 208,503 | | |
Other non-current assets – third parties | | | | | 19,139 | | | | | | — | | | | | | 19,139 | | | | | | — | | | | | | | | | | | | 19,139 | | |
Investments held in Trust Account | | | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 1 | | | | | | — | | |
Total non-current assets | | | | | 1,685,262 | | | | | | 2,022,378 | | | | | | 3,707,640 | | | | | | (1,921,906) | | | | | | | | | | | | 1,785,734 | | |
Total assets | | | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | (1,588,450) | | | | | | | | | | | | 3,756,322 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term borrowings | | | | | 480,000 | | | | | | — | | | | | | 480,000 | | | | | | — | | | | | | | | | | | | 480,000 | | |
Accounts payable – third parties | | | | | 490,178 | | | | | | — | | | | | | 490,178 | | | | | | — | | | | | | | | | | | | 490,178 | | |
Accounts payable – related parties | | | | | 142,305 | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | | | | | | | 142,305 | | |
Notes payable | | | | | 155,000 | | | | | | — | | | | | | 155,000 | | | | | | — | | | | | | | | | | | | 155,000 | | |
Convertible notes payable, net | | | | | 66,981 | | | | | | — | | | | | | 66,981 | | | | | | (66,981) | | | | | | 7 | | | | | | 435,377 | | |
| | | | | | | | | | | | | | | | | | | | | | | 435,377 | | | | | | 8 | | | | | | | | |
Amounts due to related parties | | | | | 712,211 | | | | | | 6,387 | | | | | | 718,598 | | | | | | — | | | | | | | | | | | | 718,598 | | |
Contract liabilities, current – third parties | | | | | 993 | | | | | | — | | | | | | 993 | | | | | | — | | | | | | | | | | | | 993 | | |
Contract liabilities, current – related parties | | | | | 235,276 | | | | | | — | | | | | | 235,276 | | | | | | — | | | | | | | | | | | | 235,276 | | |
Current operating lease liabilities | | | | | 31,900 | | | | | | — | | | | | | 31,900 | | | | | | — | | | | | | | | | | | | 31,900 | | |
Accrued expenses and other current liabilities | | | | | 363,157 | | | | | | 23,963 | | | | | | 387,120 | | | | | | — | | | | | | | | | | | | 387,120 | | |
Total current liabilities | | | | | 2,678,001 | | | | | | 30,350 | | | | | | 2,708,351 | | | | | | 368,396 | | | | | | | | | | | | 3,076,747 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties | | | | | 193 | | | | | | — | | | | | | 193 | | | | | | — | | | | | | | | | | | | 193 | | |
Contract liabilities, non-current – related parties | | | | | 373,365 | | | | | | — | | | | | | 373,365 | | | | | | — | | | | | | | | | | | | 373,365 | | |
Operating lease liabilities, non-current | | | | | 68,476 | | | | | | — | | | | | | 68,476 | | | | | | — | | | | | | | | | | | | 68,476 | | |
| | | As of June 30, 2022 | | | As of September30, 2022 | | | As of September30, 2022 | | | As of September 30, 2022 | | ||||||||||||||||||||||||
| | | ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | ||||||||||||||||||
Other non-current liabilities | | | | | 20,049 | | | | | | — | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | |
Deferred underwriting fee | | | | | — | | | | | | 70,330 | | | | | | 70,330 | | | | | | (70,330) | | | | | | 2 | | | | | | — | | |
Warrant liabilities, non-current | | | | | — | | | | | | 5,058 | | | | | | 5,058 | | | | | | — | | | | | | | | | | | | 5,058 | | |
Total non-current liabilities | | | | | 462,083 | | | | | | 75,388 | | | | | | 537,471 | | | | | | (70,330) | | | | | | | | | | | | 467,141 | | |
Total liabilities | | | | | 3,140,084 | | | | | | 105,738 | | | | | | 3,245,822 | | | | | | 298,066 | | | | | | | | | | | | 3,543,888 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption | | | | | — | | | | | | 2,022,378 | | | | | | 2,022,378 | | | | | | (2,022,378) | | | | | | 4 | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares | | | | | 309,181 | | | | | | — | | | | | | 309,181 | | | | | | (309,181) | | | | | | 3 | | | | | | — | | |
Series A Redeemable Convertible Preferred Shares | | | | | 1,553,405 | | | | | | — | | | | | | 1,553,405 | | | | | | (1,553,405) | | | | | | 3 | | | | | | — | | |
Series A+ Redeemable Convertible Preferred Shares | | | | | 1,511,727 | | | | | | — | | | | | | 1,511,727 | | | | | | (1,511,727) | | | | | | 3 | | | | | | — | | |
Series A++ Redeemable Convertible Preferred Shares | | | | | 518,320 | | | | | | — | | | | | | 518,320 | | | | | | (518,320) | | | | | | 3 | | | | | | — | | |
Series B Redeemable Convertible Preferred Shares | | | | | 1,219,213 | | | | | | — | | | | | | 1,219,213 | | | | | | (1,219,213) | | | | | | 3 | | | | | | — | | |
Total mezzanine equity | | | | | 5,111,846 | | | | | | — | | | | | | 5,111,846 | | | | | | (5,111,846) | | | | | | | | | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A ordinary shares | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | | | | | 3 | | | | | | 3 | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 9 | | | | | | | | |
Class B ordinary shares | | | | | — | | | | | | 5 | | | | | | 5 | | | | | | (5) | | | | | | 5 | | | | | | 7 | | |
| | | | | | | | | | | | | | | | | | | | | | | 7 | | | | | | 10 | | | | | | | | |
Ordinary Shares | | | | | 7 | | | | | | — | | | | | | 7 | | | | | | (7) | | | | | | 10 | | | | | | — | | |
Treasury Shares, at cost | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Additional paid-in capital | | | | | 17,195 | | | | | | — | | | | | | 17,195 | | | | | | (206,181) | | | | | | 2 | | | | | | 5,407,445 | | |
| | | | | | | | | | | | | | | | | | | | | | | 5,111,843 | | | | | | 3 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 54,500 | | | | | | 4 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (103,845) | | | | | | 5 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 232,518 | | | | | | 6 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 66,981 | | | | | | 7 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 234,434 | | | | | | 9 | | | | | | | | |
Accumulated deficit | | | | | (4,740,364) | | | | | | (103,850) | | | | | | (4,844,214) | | | | | | (13,872) | | | | | | 2 | | | | | | (4,986,754) | | |
| | | | | | | | | | | | | | | | | | | | | | | 103,850 | | | | | | 5 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | (232,518) | | | | | | 6 | | | | | | | | |
Accumulated other comprehensive income (loss) | | | | | (208,267) | | | | | | — | | | | | | (208,267) | | | | | | — | | | | | | | | | | | | (208,267) | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc. | | | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 5,247,708 | | | | | | | | | | | | 212,434 | | |
Non-redeemable non-controlling interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total shareholders’ equity | | | | | (4,931,429) | | | | | | (103,845) | | | | | | (5,035,274) | | | | | | 5,247,708 | | | | | | | | | | | | 212,434 | | |
Total liabilities, mezzanine equity, commitments and shareholders’ equity | | | | | 3,320,501 | | | | | | 2,024,271 | | | | | | 5,344,772 | | | | | | (1,588,450) | | | | | | | | | | | | 3,756,322 | | |
|
| | | Nine Months Ended June 30, 2022 | | | Nine Months Ended September 30, 2022 | | | Nine Months Ended June 30, 2022 and September 30, 2022 | | | Nine months ended June 30, 2022 and September 30, 2022 | | ||||||||||||||||||||||||||||||||||||
| | | ECARX | | | Autonomous Entity Adjustment on VIE Restructuring | | | Pro Forma ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | ||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues | | | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | 1,588,191 | | | | | | — | | | | | | | | | | | | 1,588,191 | | |
Software license revenues | | | | | 146,757 | | | | | | (9,828) | | | | | | 136,929 | | | | | | — | | | | | | 136,929 | | | | | | — | | | | | | | | | | | | 136,929 | | |
Service revenues | | | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | 636,528 | | | | | | — | | | | | | | | | | | | 636,528 | | |
Total revenues | | | | | 2,371,476 | | | | | | (9,828) | | | | | | 2,361,648 | | | | | | — | | | | | | 2,361,648 | | | | | | — | | | | | | | | | | | | 2,361,648 | | |
Cost of goods sold | | | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | (1,355,479) | | | | | | — | | | | | | | | | | | | (1,355,479) | | |
Cost of software licenses | | | | | (40,389) | | | | | | 8,712 | | | | | | (31,677) | | | | | | — | | | | | | (31,677) | | | | | | — | | | | | | | | | | | | (31,677) | | |
Cost of services | | | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | (222,285) | | | | | | — | | | | | | | | | | | | (222,285) | | |
Total cost of revenues | | | | | (1,618,153) | | | | | | 8,712 | | | | | | (1,609,441) | | | | | | — | | | | | | (1,609,441) | | | | | | — | | | | | | | | | | | | (1,609,441) | | |
Gross profit | | | | | 753,323 | | | | | | (1,116) | | | | | | 752,207 | | | | | | — | | | | | | 752,207 | | | | | | — | | | | | | | | | | | | 752,207 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses | | | | | (968,368) | | | | | | 15,533 | | | | | | (952,835) | | | | | | — | | | | | | (952,835) | | | | | | 2,740 | | | | | | A | | | | | | (950,095) | | |
Selling and marketing expenses | | | | | (64,965) | | | | | | 616 | | | | | | (64,349) | | | | | | — | | | | | | (64,349) | | | | | | (710) | | | | | | A | | | | | | (65,059) | | |
General and administrative expenses | | | | | (579,502) | | | | | | 6,816 | | | | | | (572,686) | | | | | | (30,779) | | | | | | (603,465) | | | | | | (29,351) | | | | | | A | | | | | | (632,816) | | |
Others, net | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | (1,729) | | | | | | — | | | | | | | | | | | | (1,729) | | |
Total operating expenses | | | | | (1,614,564) | | | | | | 22,965 | | | | | | (1,591,599) | | | | | | (30,779) | | | | | | (1,622,378) | | | | | | (27,321) | | | | | | | | | | | | (1,649,699) | | |
Loss from operation | | | | | (861,241) | | | | | | 21,849 | | | | | | (839,392) | | | | | | (30,779) | | | | | | (870,171) | | | | | | (27,321) | | | | | | | | | | | | (897,492) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 7,178 | | | | | | 4,978 | | | | | | 12,156 | | | | | | 12,587 | | | | | | 24,743 | | | | | | — | | | | | | | | | | | | 24,743 | | |
Interest expenses | | | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | — | | | | | | (20,313) | | | | | | (16,327) | | | | | | C | | | | | | (36,640) | | |
Share of results of equity method investments | | | | | (71,090) | | | | | | 27,644 | | | | | | (43,446) | | | | | | — | | | | | | (43,446) | | | | | | — | | | | | | | | | | | | (43,446) | | |
Unrealized gains on equity securities | | | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | 34,615 | | | | | | — | | | | | | | | | | | | 34,615 | | |
Gains on deconsolidation of a subsidiary | | | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | | | | | | | 71,974 | | |
Change in fair value of warrant liabilities | | | | | — | | | | | | — | | | | | | — | | | | | | 73,630 | | | | | | 73,630 | | | | | | — | | | | | | | | | | | | 73,630 | | |
Government grants | | | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | 28,356 | | | | | | — | | | | | | | | | | | | 28,356 | | |
Foreign currency exchange loss, net | | | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | (5,440) | | | | | | — | | | | | | | | | | | | (5,440) | | |
Loss before income taxes | | | | | (815,961) | | | | | | 54,471 | | | | | | (761,490) | | | | | | 55,438 | | | | | | (706,052) | | | | | | (43,648) | | | | | | | | | | | | (749,700) | | |
Income tax expenses | | | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | (550) | | | | | | — | | | | | | | | | | | | (550) | | |
Net loss | | | | | (816,511) | | | | | | 54,471 | | | | | | (762,040) | | | | | | 55,438 | | | | | | (706,602) | | | | | | (43,648) | | | | | | | | | | | | (750,250) | | |
Net loss attributable to non-redeemable non-controlling interests | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | 5,853 | | | | | | — | | | | | | | | | | | | 5,853 | | |
Net loss attributable to redeemable non-controlling interests | | | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | 1,270 | | | | | | — | | | | | | | | | | | | 1,270 | | |
Net loss attributable to ECARX Holdings Inc. | | | | | (809,388) | | | | | | 54,471 | | | | | | (754,917) | | | | | | 55,438 | | | | | | (699,479) | | | | | | (43,648) | | | | | | | | | | | | (743,127) | | |
Accretion of redeemable non-controlling interests | | | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | (2,020) | | | | | | — | | | | | | | | | | | | (2,020) | | |
Net loss available to ECARX Holdings Inc. | | | | | (811,408) | | | | | | 54,471 | | | | | | (756,937) | | | | | | 55,438 | | | | | | (701,499) | | | | | | (43,648) | | | | | | | | | | | | (745,147) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (276,498) | | | | | | — | | | | | | (276,498) | | | | | | (12,948) | | | | | | (289,446) | | | | | | 289,446 | | | | | | B | | | | | | — | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | (1,087,906) | | | | | | 54,471 | | | | | | (1,033,435) | | | | | | 42,490 | | | | | | (990,945) | | | | | | 245,798 | | | | | | | | | | | | (745,147) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Nine Months Ended June 30, 2022 | | | Nine Months Ended September 30, 2022 | | | Nine Months Ended June 30, 2022 and September 30, 2022 | | | Nine months ended June 30, 2022 and September 30, 2022 | | |||||||||||||||||||||
| | | ECARX | | | Autonomous Entity Adjustment on VIE Restructuring | | | Pro Forma ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | |||||||||
Basic and diluted loss per ordinary share | | | | | (5.49) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares | | | | | 198,035,714 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class A ordinary shares | | | | | | | | | | | | | | | | | 1.48 | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class A ordinary shares | | | | | | | | | | | | | | | | | 30,000,000 | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class B ordinary shares | | | | | | | | | | | | | | | | | 1.48 | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class B ordinary shares | | | | | | | | | | | | | | | | | 7,500,000 | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class A ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.21) | | |
Weighted average number of ordinary shares, Class A ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288,434,474 | | |
Basic and diluted loss per share, Class B ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.21) | | |
Weighted average number of ordinary shares, Class B ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,960,916 | | |
| | | ECARX | | | Autonomous Entity Adjustment on VIE Restructuring | | | Pro Forma ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | ||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues | | | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | 1,983,817 | | | | | | — | | | | | | | | | | | | 1,983,817 | | |
Software license revenues | | | | | 261,265 | | | | | | (21,923) | | | | | | 239,342 | | | | | | — | | | | | | 239,342 | | | | | | — | | | | | | | | | | | | 239,342 | | |
Service revenues | | | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | 533,981 | | | | | | — | | | | | | | | | | | | 533,981 | | |
Total revenues | | | | | 2,779,063 | | | | | | (21,923) | | | | | | 2,757,140 | | | | | | — | | | | | | 2,757,140 | | | | | | — | | | | | | | | | | | | 2,757,140 | | |
Cost of goods sold | | | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | (1,749,188) | | | | | | — | | | | | | | | | | | | (1,749,188) | | |
Cost of software licenses | | | | | (32,164) | | | | | | 15,299 | | | | | | (16,865) | | | | | | — | | | | | | (16,865) | | | | | | — | | | | | | | | | | | | (16,865) | | |
Cost of services | | | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | (180,518) | | | | | | — | | | | | | | | | | | | (180,518) | | |
Total cost of revenues | | | | | (1,961,870) | | | | | | 15,299 | | | | | | (1,946,571) | | | | | | — | | | | | | (1,946,571) | | | | | | — | | | | | | | | | | | | (1,946,571) | | |
Gross profit | | | | | 817,193 | | | | | | (6,624) | | | | | | 810,569 | | | | | | — | | | | | | 810,569 | | | | | | — | | | | | | | | | | | | 810,569 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses | | | | | (1,209,385) | | | | | | 33,478 | | | | | | (1,175,907) | | | | | | — | | | | | | (1,175,907) | | | | | | (59,029) | | | | | | A | | | | | | (1,234,936) | | |
Selling and marketing expenses | | | | | (82,827) | | | | | | 1,174 | | | | | | (81,653) | | | | | | — | | | | | | (81,653) | | | | | | (5,512) | | | | | | A | | | | | | (87,165) | | |
General and administrative expenses | | | | | (506,873) | | | | | | 13,305 | | | | | | (493,568) | | | | | | (11,669) | | | | | | (505,237) | | | | | | (158,659) | | | | | | A | | | | | | (663,896) | | |
Others, net | | | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | 207 | | | | | | — | | | | | | | | | | | | 207 | | |
Total operating expenses | | | | | (1,798,878) | | | | | | 47,957 | | | | | | (1,750,921) | | | | | | (11,669) | | | | | | (1,762,590) | | | | | | (223,200) | | | | | | | | | | | | (1,985,790) | | |
Loss from operation | | | | | (981,685) | | | | | | 41,333 | | | | | | (940,352) | | | | | | (11,669) | | | | | | (952,021) | | | | | | (223,200) | | | | | | | | | | | | (1,175,221) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income | | | | | 11,783 | | | | | | 5,844 | | | | | | 17,627 | | | | | | 344 | | | | | | 17,971 | | | | | | — | | | | | | | | | | | | 17,971 | | |
Interest expenses | | | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | — | | | | | | (131,666) | | | | | | (20,711) | | | | | | C | | | | | | (152,377) | | |
Share of results of equity method investments | | | | | (2,519) | | | | | | (8,753) | | | | | | (11,272) | | | | | | — | | | | | | (11,272) | | | | | | — | | | | | | | | | | | | (11,272) | | |
Gains on deconsolidation of a subsidiary | | | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | | | | | | | 10,579 | | |
Change in fair value of warrant liabilities | | | | | (111,299) | | | | | | — | | | | | | (111,299) | | | | | | 91,601 | | | | | | (19,698) | | | | | | — | | | | | | | | | | | | (19,698) | | |
Government grants | | | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | 4,507 | | | | | | — | | | | | | | | | | | | 4,507 | | |
Foreign currency exchange loss, net | | | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | 18,315 | | | | | | — | | | | | | | | | | | | 18,315 | | |
Offering costs allocated to warrants | | | | | — | | | | | | — | | | | | | — | | | | | | (6,306) | | | | | | (6,306) | | | | | | — | | | | | | | | | | | | (6,306) | | |
Loss before income taxes | | | | | (1,181,985) | | | | | | 38,424 | | | | | | (1,143,561) | | | | | | 73,970 | | | | | | (1,069,591) | | | | | | (243,911) | | | | | | | | | | | | (1,313,502) | | |
Income tax expenses | | | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | (3,447) | | | | | | — | | | | | | | | | | | | (3,447) | | |
Net loss | | | | | (1,185,432) | | | | | | 38,424 | | | | | | (1,147,008) | | | | | | 73,970 | | | | | | (1,073,038) | | | | | | (243,911) | | | | | | | | | | | | (1,316,949) | | |
Net loss attributable to non-redeemable non-controlling interests | | | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | 5,011 | | | | | | — | | | | | | | | | | | | 5,011 | | |
Net loss attributable to redeemable non-controlling interests | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | 806 | | | | | | — | | | | | | | | | | | | 806 | | |
Net loss attributable to ECARX Holdings Inc. | | | | | (1,179,615) | | | | | | 38,424 | | | | | | (1,141,191) | | | | | | 73,970 | | | | | | (1,067,221) | | | | | | (243,911) | | | | | | | | | | | | (1,311,132) | | |
Accretion of redeemable non-controlling interests | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | | | | | | | (1,306) | | |
Net loss available to ECARX Holdings Inc. | | | | | (1,180,921) | | | | | | 38,424 | | | | | | (1,142,497) | | | | | | 73,970 | | | | | | (1,068,527) | | | | | | (243,911) | | | | | | | | | | | | (1,312,438) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | | | | | (213,295) | | | | | | (456,859) | | | | | | 456,859 | | | | | | B | | | | | | — | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | (1,424,485) | | | | | | 38,424 | | | | | | (1,386,061) | | | | | | (139,325) | | | | | | (1,525,386) | | | | | | 212,948 | | | | | | | | | | | | (1,312,438) | | |
| | | ECARX | | | Autonomous Entity Adjustment on VIE Restructuring | | | Pro Forma ECARX | | | COVA | | | Pro Forma Combined | | | Transaction Accounting Adjustments | | | Notes | | | Pro Forma Combined | | |||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per ordinary share | | | | | (7.18) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares | | | | | 198,407,045 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class A ordinary shares | | | | | | | | | | | | | | | | | 2.16 | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class A ordinary shares | | | | | | | | | | | | | | | | | 26,794,521 | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class B ordinary shares | | | | | | | | | | | | | | | | | 2.16 | | | | | | | | | | | | | | | | | |
Weighted average number of ordinary shares, Class B ordinary shares | | | | | | | | | | | | | | | | | 7,395,822 | | | | | | | | | | | | | | | | | |
Basic and diluted loss per share, Class A ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3.89) | | |
Weighted average number of ordinary shares, Class A ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 288,434,474 | | |
Basic and diluted loss per share, Class B ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3.89) | | |
Weighted average number of ordinary shares, Class B ordinary shares | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,960,916 | | |
| | | December 31, 2021 | | | September 30, 2022 | | |||
Risk-free interest rate | | | 1.09% | | | | | 4.12% | | |
Expected term to merger | | | 0.60 | | | | | 0.25 | | |
Expected volatility | | | 12.40% | | | | | 0.54% | | |
Notional Exercise price | | | US$ 1.00 | | | | US$ | 1.00 | | |
| | | For the Year Ended December 31, 2021 | | | For the Nine Months Ended June 30, 2022 and September 30, 2022 | | ||||||||||||||||||
| | | Class A Shares | | | Class B Shares | | | Class A Shares | | | Class B Shares | | ||||||||||||
Net loss allocated to each class | | | | | (1,121,984) | | | | | | (190,454) | | | | | | (637,015) | | | | | | (108,132) | | |
Weighted average shares outstanding – basic and diluted | | | | | 288,434,474 | | | | | | 48,960,916 | | | | | | 288,434,474 | | | | | | 48,960,916 | | |
Net loss per share – basic and diluted | | | | | (3.89) | | | | | | (3.89) | | | | | | (2.21) | | | | | | (2.21) | | |
| | | Shares | | | % | | ||||||
Pro Forma Shares Outstanding | | | | | 331,525,033 | | | | | | 98.26% | | |
ECARX Ownership(1)(2)(3) | | | | | 620,357 | | | | | | 0.18% | | |
COVA Public Ownership | | | | | 5,250,000 | | | | | | 1.56% | | |
COVA Sponsor Ownership | | | | | 337,395,390 | | | | | | 100.00% | | |
| | | As of June 30, 2022 | | |||||||||||||||||||||
| | | Actual | | | Pro forma | | ||||||||||||||||||
| | | RMB in thousands | | | US$ in thousands | | | RMB in thousands | | | US$ in thousands | | ||||||||||||
Cash and cash equivalents | | | | | 583,146 | | | | | | 87,061 | | | | | | 923,652 | | | | | | 137,898 | | |
Total shareholders’ (deficit) equity | | | | | (4,931,429) | | | | | | (736,243) | | | | | | 212,434 | | | | | | 31,716 | | |
Short-term borrowings from banks | | | | | (480,000) | | | | | | (71,662) | | | | | | (480,000) | | | | | | (71,662) | | |
Convertible notes payable, net | | | | | (66,981) | | | | | | (10,000) | | | | | | (435,377) | | | | | | (65,000) | | |
Short-term borrowings from related parties | | | | | (700,000) | | | | | | (104,507) | | | | | | (700,000) | | | | | | (104,507) | | |
Borrowings and other financial liabilities | | | | | (1,246,981) | | | | | | (186,169) | | | | | | (1,615,377) | | | | | | (241,169) | | |
Total capitalization | | | | | (6,178,410) | | | | | | (922,412) | | | | | | (1,402,943) | | | | | | (209,453) | | |
| | | Year ended December 31, | | | Six months ended June 30 | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
| | | (in thousands except share and per share data) | | |||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues (including related parties amounts of RMB1,275,777 and RMB1,466,340 for the years ended December 31, 2020 and 2021, and RMB597,777 and RMB613,655 for the six months ended June 30, 2021 and 2022, respectively) | | | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | |
Software license revenues (including related parties amounts of RMB18,168 and RMB24,788 for the years ended December 31, 2020 and 2021, and RMB10,791 and RMB15,481 for the six months ended June 30, 2021 and 2022, respectively) | | | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | |
Service revenues (including related parties amounts of RMB444,709 and RMB532,625 for the years ended December 31, 2020 and 2021, and RMB114,054 and RMB375,298 for the six months ended June 30, 2021 and 2022, respectively) | | | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | |
Total revenues | | | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | |
Cost of goods sold (including related parties amounts of RMB6,073 and RMB220,062 for the years ended December 31, 2020 and 2021, and RMB1,329 and RMB164,888 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (1,524,744) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (689,052) | | | | | | (687,208) | | | | | | (102,597) | | |
Cost of software licenses | | | | | (27,926) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (16,167) | | | | | | (29,577) | | | | | | (4,416) | | |
Cost of services (including related parties amounts of nil and RMB22,097 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (137,005) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (82,984) | | | | | | (169,138) | | | | | | (25,252) | | |
Total cost of revenues | | | | | (1,689,675) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (788,203) | | | | | | (885,923) | | | | | | (132,265) | | |
Gross profit | | | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | |
Research and development expenses (including related parties amounts of RMB2,118 and RMB21,069 for the years ended December 31, 2020 and 2021, and RMB926 and RMB29,642 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (706,018) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (485,894) | | | | | | (596,055) | | | | | | (88,989) | | |
Selling and marketing expenses (including related parties amounts of RMB192 and nil for the years ended December 31, 2020 and 2021, and nil and RMB64 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (60,643) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (30,806) | | | | | | (34,738) | | | | | | (5,186) | | |
| | | Year ended December 31, | | | Six months ended June 30 | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
| | | (in thousands except share and per share data) | | |||||||||||||||||||||||||||||||||
General and administrative expenses (including related parties amounts of RMB2,447 and RMB2,343 for the years ended December 31, 2020 and 2021, and RMB213 and RMB1,004 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (215,008) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (186,335) | | | | | | (408,007) | | | | | | (60,914) | ��� | |
Others, net | | | | | (200) | | | | | | 207 | | | | | | 31 | | | | | | (455) | | | | | | (1,534) | | | | | | (229) | | |
Total operating expenses | | | | | (981,869) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (703,490) | | | | | | (1,040,334) | | | | | | (155,318) | | |
Loss from operation | | | | | (430,481) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (406,831) | | | | | | (613,687) | | | | | | (91,621) | | |
Interest income (including related parties amounts of nil and RMB2,759 for the six months ended June 30, 2021 and 2022, respectively) | | | | | 28,480 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 7,111 | | | | | | 4,584 | | | | | | 684 | | |
Interest expenses (including related parties amounts of RMB872 and RMB212 for the years ended December 31, 2020 and 2021, and RMB131 and RMB4,517 for the six months ended June 30, 2021 and 2022, respectively) | | | | | (59,128) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (111,054) | | | | | | (19,153) | | | | | | (2,859) | | |
Share of results of equity method investments | | | | | 148 | | | | | | (2,519) | | | | | | (376) | | | | | | 487 | | | | | | (65,995) | | | | | | (9,853) | | |
Unrealized gains on equity securities | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | |
Gains on deconsolidation of a subsidiary | | | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | |
Change in fair value of warrant liabilities | | | | | (39,635) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (111,299) | | | | | | — | | | | | | — | | |
Government grants | | | | | 5,998 | | | | | | 4,507 | | | | | | 673 | | | | | | 3,031 | | | | | | 28,154 | | | | | | 4,203 | | |
Foreign currency exchange gain (loss), net | | | | | 54,842 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 13,637 | | | | | | (10,656) | | | | | | (1,591) | | |
Loss before income taxes | | | | | (439,776) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (604,918) | | | | | | (570,164) | | | | | | (85,124) | | |
Income tax expenses | | | | | (228) | | | | | | (3,447) | | | | | | (514) | | | | | | (1,418) | | | | | | (432) | | | | | | (64) | | |
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Net (income) loss attributable to non-redeemable non-controlling interests | | | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
Net loss attributable to redeemable non-controlling interests | | | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
Net loss attributable to ECARX Holdings Inc. | | | | | (439,659) | | | | | | (1,179,615) | | | | | | (176,112) | | | | | | (607,920) | | | | | | (568,688) | | | | | | (84,903) | | |
Accretion of redeemable non-controlling interests | | | | | — | | | | | | (1,306) | | | | | | (195) | | | | | | — | | | | | | (714) | | | | | | (107) | | |
Net loss available to ECARX Holdings Inc. | | | | | (439,659) | | | | | | (1,180,921) | | | | | | (176,307) | | | | | | (607,920) | | | | | | (569,402) | | | | | | (85,010) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (101,286) | | | | | | (243,564) | | | | | | (36,363) | | | | | | (67,078) | | | | | | (177,842) | | | | | | (26,551) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | (540,945) | | | | | | (1,424,485) | | | | | | (212,670) | | | | | | (674,998) | | | | | | (747,244) | | | | | | (111,561) | | |
Loss per ordinary share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
– Basic and diluted | | | | | (2.70) | | | | | | (7.18) | | | | | | (1.07) | | | | | | (3.40) | | | | | | (3.77) | | | | | | (0.56) | | |
Weighted average number of ordinary shares used in computing loss per ordinary share | | | | | 200,000,000 | | | | | | 198,407,045 | | | | | | 198,407,045 | | | | | | 198,777,778 | | | | | | 198,035,714 | | | | | | 198,035,714 | | |
| | | Year ended December 31, | | | Six months ended June 30 | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
| | | (in thousands except share and per share data) | | |||||||||||||||||||||||||||||||||
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | 1,497 | | | | | | 4,551 | | | | | | 679 | | | | | | (13,646) | | | | | | (214,315) | | | | ��� | | (31,996) | | |
Comprehensive loss | | | | | (438,507) | | | | | | (1,180,881) | | | | | | (176,301) | | | | | | (619,982) | | | | | | (784,911) | | | | | | (117,184) | | |
Comprehensive (income) loss attributable to non-redeemable non-controlling interests | | | | | 345 | | | | | | 5,011 | | | | | | 748 | | | | | | (1,584) | | | | | | 1,444 | | | | | | 216 | | |
Comprehensive loss attributable to redeemable non-controlling interests | | | | | — | | | | | | 806 | | | | | | 120 | | | | | | — | | | | | | 464 | | | | | | 69 | | |
Comprehensive loss attributable to ECARX Holdings Inc. | | | | | (438,162) | | | | | | (1,175,064) | | | | | | (175,433) | | | | | | (621,566) | | | | | | (783,003) | | | | | | (116,899) | | |
| | | As of December 31, | | | As of June 30, | | ||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2022 | | |||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | |||||||||||||||
Total current assets | | | | | 2,427,699 | | | | | | 2,456,638 | | | | | | 366,766 | | | | | | 1,635,239 | | | | | | 244,135 | | |
Total non-current assets | | | | | 150,387 | | | | | | 1,510,064 | | | | | | 225,447 | | | | | | 1,685,262 | | | | | | 251,603 | | |
Total assets | | | | | 2,578,086 | | | | | | 3,966,702 | | | | | | 592,213 | | | | | | 3,320,501 | | | | | | 495,738 | | |
Total current liabilities | | | | | 3,267,598 | | | | | | 3,022,657 | | | | | | 451,271 | | | | | | 2,678,001 | | | | | | 399,815 | | |
Total non-current liabilities | | | | | 1,142,056 | | | | | | 489,358 | | | | | | 73,059 | | | | | | 462,083 | | | | | | 68,987 | | |
Total liabilities | | | | | 4,409,654 | | | | | | 3,512,015 | | | | | | 524,330 | | | | | | 3,140,084 | | | | | | 468,802 | | |
Total mezzanine equity | | | | | 232,475 | | | | | | 4,563,407 | | | | | | 681,299 | | | | | | 5,111,846 | | | | | | 763,179 | | |
Total shareholders’ deficit | | | | | (2,064,043) | | | | | | (4,108,720) | | | | | | (613,416) | | | | | | (4,931,429) | | | | | | (736,243) | | |
| | | Year ended December 31, | | | Six months ended June 30, | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | (in thousands except per share data) | | |||||||||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
Net cash used in operating activities | | | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
Net cash used in investing activities | | | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
Net cash provided by financing activities | | | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
Net increase (decrease) in cash and restricted cash | | | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
Cash and restricted cash at the beginning of the period | | | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the period | | | | | 1,003.876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | | Six Months Ended June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Revenues | | | | | — | | | | | | — | | | | | | 936,520 | | | | | | 678,520 | | | | | | (302,470)(1) | | | | | | 1,312,570 | | |
Cost of revenue | | | | | — | | | | | | — | | | | | | (680,699) | | | | | | (507,694) | | | | | | 302,470(1) | | | | | | (885,923) | | |
Gross profit | | | | | — | | | | | | — | | | | | | 255,821 | | | | | | 170,826 | | | | | | — | | | | | | 426,647 | | |
Operating expenses | | | | | (199,335) | | | | | | (217) | | | | | | (253,107) | | | | | | (626,718) | | | | | | 39,043(5) | | | | | | (1,040,334) | | |
Loss from operation | | | | | (199,335) | | | | | | (217) | | | | | | 2,714 | | | | | | (455,892) | | | | | | 39,043 | | | | | | (613,687) | | |
Interest income | | | | | 3,346 | | | | | | 2,548 | | | | | | 1,448 | | | | | | 510 | | | | | | (3,268)(3) | | | | | | 4,584 | | |
Interest expenses | | | | | (463) | | | | | | — | | | | | | (17,370) | | | | | | (4,588) | | | | | | 3,268(3) | | | | | | (19,153) | | |
Share of loss of subsidiaries and consolidated VIEs | | | | | (360,944) | | | | | | — | | | | | | — | | | | | | — | | | | | | 360,944(4) | | | | | | — | | |
Share of results of equity method investments | | | | | — | | | | | | — | | | | | | (86,588) | | | | | | 20,593 | | | | | | — | | | | | | (65,995) | | |
Gains on deconsolidation of a subsidiary | | | | | — | | | | | | — | | | | | | 71,974 | | | | | | — | | | | | | — | | | | | | 71,974 | | |
(Gain) / loss on the Restructuring | | | | | — | | | | | | (1,337,832) | | | | | | 1,639,979 | | | | | | (302,147) | | | | | | — | | | | | | — | | |
Gains on intellectual property transfers | | | | | — | | | | | | — | | | | | | 1,171,300 | | | | | | — | | | | | | (1,171,300)(5) | | | | | | — | | |
Other income (expenses) | | | | | (12,006) | | | | | | — | | | | | | 9,844 | | | | | | 54,275 | | | | | | — | | | | | | 52,113 | | |
Loss before income taxes | | | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,249) | | | | | | (771,313) | | | | | | (570,164) | | |
Income tax expenses | | | | | — | | | | | | — | | | | | | — | | | | | | (432) | | | | | | — | | | | | | (432) | | |
Net loss | | | | | (569,402) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (687,681) | | | | | | (771,313) | | | | | | (570,596) | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | (214,315) | | | | | | — | | | | | | — | | | | | | (69,183) | | | | | | 69,183(4) | | | | | | (214,315) | | |
Comprehensive loss | | | | | (783,717) | | | | | | (1,335,501) | | | | | | 2,793,301 | | | | | | (756,864) | | | | | | (702,130) | | | | | | (784,911) | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Revenues | | | | | — | | | | | | — | | | | | | 2,755,780 | | | | | | 120,224 | | | | | | (96,941)(1)(2) | | | | | | 2,779,063 | | |
Cost of revenue | | | | | — | | | | | | (400) | | | | | | (1,938,222) | | | | | | (56,711) | | | | | | 33,463(1) | | | | | | (1,961,870) | | |
Gross profit | | | | | — | | | | | | (400) | | | | | | 817,558 | | | | | | 63,513 | | | | | | (63,478) | | | | | | 817,193 | | |
Operating expenses | | | | | (17,660) | | | | | | (1) | | | | | | (1,726,430) | | | | | | (118,265) | | | | | | 63,478(2) | | | | | | (1,798,878) | | |
Loss from operation | | | | | (17,660) | | | | | | (401) | | | | | | (908,872) | | | | | | (54,752) | | | | | | — | | | | | | (981,685) | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Interest income | | | | | 885 | | | | | | 20 | | | | | | 11,696 | | | | | | 67 | | | | | | (885)(3) | | | | | | 11,783 | | |
Interest expenses | | | | | (514) | | | | | | — | | | | | | (131,152) | | | | | | (885) | | | | | | 885(3) | | | | | | (131,666) | | |
Share of loss of subsidiaries and consolidated VIEs | | | | | (1,176,110) | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,176,110(4) | | | | | | — | | |
Share of results of equity method investments | | | | | — | | | | | | — | | | | | | 14,433 | | | | | | (16,952) | | | | | | — | | | | | | (2,519) | | |
Gains on deconsolidation of a subsidiary | | | | | — | | | | | | — | | | | | | 10,579 | | | | | | — | | | | | | — | | | | | | 10,579 | | |
Other income (expenses) | | | | | 12,478 | | | | | | — | | | | | | (100,220) | | | | | | (735) | | | | | | — | | | | | | (88,477) | | |
Loss before income taxes | | | | | (1,180,921) | | | | | | (381) | | | | | | (1,103,536) | | | | | | (73,257) | | | | | | 1,176,110 | | | | | | (1,181,985) | | |
Income tax expenses | | | | | — | | | | | | — | | | | | | (3,329) | | | | | | (118) | | | | | | — | | | | | | (3,447) | | |
Net loss | | | | | (1,180,921) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (73,375) | | | | | | 1,176,110 | | | | | | (1,185,432) | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | 4,551 | | | | | | — | | | | | | — | | | | | | (20,310) | | | | | | 20,310(4) | | | | | | 4,551 | | |
Comprehensive loss | | | | | (1,176,370) | | | | | | (381) | | | | | | (1,106,865) | | | | | | (93,685) | | | | | | 1,196,420 | | | | | | (1,180,881) | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Revenues | | | | | — | | | | | | — | | | | | | 2,241,536 | | | | | | 40,365 | | | | | | (40,838)(1) | | | | | | 2,241,063 | | |
Cost of revenue | | | | | — | | | | | | — | | | | | | (1,690,518) | | | | | | (39,995) | | | | | | 40,838(1) | | | | | | (1,689,675) | | |
Gross profit | | | | | — | | | | | | — | | | | | | 551,018 | | | | | | 370 | | | | | | — | | | | | | 551,388 | | |
Operating expenses | | | | | — | | | | | | — | | | | | | (9,818,866) | | | | | | (3) | | | | | | — | | | | | | (981,869) | | |
Loss from operation | | | | | — | | | | | | — | | | | | | (430,848) | | | | | | 367 | | | | | | — | | | | | | (430,481) | | |
Interest income | | | | | 431 | | | | | | — | | | | | | 28,047 | | | | | | 2 | | | | | | — | | | | | | 28,480 | | |
Interest expenses | | | | | — | | | | | | — | | | | | | (59,128) | | | | | | — | | | | | | — | | | | | | (59,128) | | |
Share of loss of subsidiaries and consolidated VIEs | | | | | (495,303) | | | | | | — | | | | | | — | | | | | | — | | | | | | 495,303(4) | | | | | | — | | |
Share of results of equity method investments | | | | | — | | | | | | — | | | | | | 148 | | | | | | — | | | | | | — | | | | | | 148 | | |
Other income (expenses) | | | | | 55,213 | | | | | | — | | | | | | (33,732) | | | | | | (276) | | | | | | — | | | | | | 21,205 | | |
Loss before income taxes | | | | | (439,659) | | | | | | — | | | | | | (495,513) | | | | | | 93 | | | | | | 495,303 | | | | | | (439,776) | | |
Income tax expenses | | | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | (228) | | |
Net loss | | | | | (439,659) | | | | | | — | | | | | | (495,741) | | | | | | 93 | | | | | | 495,303 | | | | | | (440,004) | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11(4) | | | | | | 1,497 | | |
Comprehensive loss | | | | | (438,162) | | | | | | — | | | | | | (495,741) | | | | | | 82 | | | | | | 495,314 | | | | | | (438,507) | | |
| | | As of June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | | 7,739 | | | | | | 15 | | | | | | — | | | | | | 575,392 | | | | | | — | | | | | | 583,146 | | |
Restricted cash | | | | | — | | | | | | — | | | | | | — | | | | | | 55,000 | | | | | | — | | | | | | 55,000 | | |
Accounts receivable – related parties, net | | | | | — | | | | | | — | | | | | | — | | | | | | 217,563 | | | | | | — | | | | | | 217,563 | | |
Amounts due from related parties | | | | | 3,689,313 | | | | | | 520 | | | | | | — | | | | | | 51,863 | | | | | | (3,709,659)(1) | | | | | | 32,037 | | |
Other current assets | | | | | 6,042 | | | | | | 515 | | | | | | — | | | | | | 740,936 | | | | | | — | | | | | | 747,493 | | |
Total current assets | | | | | 3,703,094 | | | | | | 1,050 | | | | | | — | | | | | | 1,640,754 | | | | | | (3,709,659) | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE | | | | | — | | | | | | — | | | | | | — | | | | | | 1,674,524 | | | | | | (1,674,524)(4) | | | | | | — | | |
Long-term investments | | | | | — | | | | | | — | | | | | | — | | | | | | 1,225,301 | | | | | | — | | | | | | 1,225,301 | | |
Intangible assets, net | | | | | — | | | | | | — | | | | | | — | | | | | | 1,162,229 | | | | | | (1,132,257)(5) | | | | | | 29,972 | | |
Other non-current assets | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | 221,486 | | | | | | — | | | | | | 429,989 | | |
Total non-current assets | | | | | — | | | | | | 208,503 | | | | | | — | | | | | | 4,283,540 | | | | | | (2,806,781) | | | | | | 1,685,262 | | |
Total assets | | | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,294 | | | | | | (6,516,440) | | | | | | 3,320,501 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and VIEs | | | | | 3,436,581 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,436,581)(3) | | | | | | — | | |
Accounts payable – related parties | | | | | — | | | | | | — | | | | | | — | | | | | | 142,305 | | | | | | — | | | | | | 142,305 | | |
Amounts due to related parties | | | | | 18,853 | | | | | | 1,446 | | | | | | — | | | | | | 4,401,571 | | | | | | (3,709,659)(1) | | | | | | 712,211 | | |
Other current liabilities | | | | | 67,243 | | | | | | 217 | | | | | | — | | | | | | 1,756,025 | | | | | | — | | | | | | 1,823,435 | | |
Total current liabilities | | | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,299,901 | | | | | | (7,146,240) | | | | | | 2,678,001 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities | | | | | — | | | | | | — | | | | | | — | | | | | | 462,083 | | | | | | — | | | | | | 462,083 | | |
Total liabilities | | | | | 3,522,677 | | | | | | 1,663 | | | | | | — | | | | | | 6,761,984 | | | | | | (7,146,240) | | | | | | 3,140,084 | | |
| | | As of June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
MEZZANINE EQUITY | | | | | 5,111,846 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,111,846 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares | | | | | 7 | | | | | | 1,600,105 | | | | | | — | | | | | | — | | | | | | (1,600,105)(3)(4) | | | | | | 7 | | |
Additional paid-in capital | | | | | 17,195 | | | | | | — | | | | | | — | | | | | | 190,899 | | | | | | (190,899)(3) | | | | | | 17,195 | | |
Accumulated deficit | | | | | (4,740,364) | | | | | | (1,392,215) | | | | | | — | | | | | | (941,610) | | | | | | 2,333,825(3) | | | | | | (4,740,364) | | |
Accumulated other comprehensive income (loss) | | | | | (208,267) | | | | | | — | | | | | | — | | | | | | (86,979) | | | | | | 86,979(3)(4) | | | | | | (208,267) | | |
Non-redeemable non-controlling interests | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total shareholders’ deficit | | | | | (4,931,429) | | | | | | 207,890 | | | | | | — | | | | | | (837,690) | | | | | | 629,800 | | | | | | (4,931,429) | | |
Total liabilities, mezzanine equity and shareholders’ deficit | | | | | 3,703,094 | | | | | | 209,553 | | | | | | — | | | | | | 5,924,494 | | | | | | (6,516,440) | | | | | | 3,320,501 | | |
|
| | | Years Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | | 158,755 | | | | | | 6 | | | | | | 642,293 | | | | | | 76,905 | | | | | | — | | | | | | 877,959 | | |
Restricted cash | | | | | — | | | | | | — | | | | | | 23,004 | | | | | | — | | | | | | — | | | | | | 23,004 | | |
Accounts receivable – related parties, net | | | | | — | | | | | | — | | | | | | 813,364 | | | | | | 72,044 | | | | | | (116,661)(1) | | | | | | 768,747 | | |
Amounts due from related parties | | | | | 3,217,624 | | | | | | 1,590,639 | | | | | | 42,604 | | | | | | 568,906 | | | | | | (5,378,495)(1)(2) | | | | | | 41,278 | | |
Other current assets | | | | | 5,751 | | | | | | — | | | | | | 728,164 | | | | | | 11,735 | | | | | | — | | | | | | 745,650 | | |
Total current assets | | | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,249,429 | | | | | | 729,590 | | | | | | (5,495,156) | | | | | | 2,456,638 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investment in WFOE | | | | | — | | | | | | — | | | | | | — | | | | | | 1,593,925 | | | | | | (1,593,925)(4) | | | | | | — | | |
Long-term investments | | | | | — | | | | | | — | | | | | | 441,586 | | | | | | 912,463 | | | | | | — | | | | | | 1,354,049 | | |
Other non-current assets | | | | | — | | | | | | — | | | | | | 147,246 | | | | | | 8,769 | | | | | | — | | | | | | 156,015 | | |
Total non-current assets | | | | | — | | | | | | — | | | | | | 588,832 | | | | | | 2,515,157 | | | | | | (1,593,925) | | | | | | 1,510,064 | | |
Total assets | | | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and VIEs | | | | | 2,866,711 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,866,711)(3) | | | | | | — | | |
Accounts payable – related parties | | | | | — | | | | | | — | | | | | | 159,528 | | | | | | 68,664 | | | | | | (116,661)(1) | | | | | | 111,531 | | |
Amounts due to related parties | | | | | 85,390 | | | | | | 521 | | | | | | 2,452,787 | | | | | | 3,216,703 | | | | | | (5,378,495)(1)(2) | | | | | | 376,906 | | |
Other current liabilities | | | | | 108 | | | | | | 400 | | | | | | 2,490,729 | | | | | | 42,983 | | | | | | — | | | | | | 2,534,220 | | |
Total current liabilities | | | | | 2,952,209 | | | | | | 921 | | | | | | 5,103,044 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,022,657 | | |
| | | Years Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities | | | | | — | | | | | | — | | | | | | 489,358 | | | | | | — | | | | | | — | | | | | | 489,358 | | |
Total liabilities | | | | | 2,952,209 | | | | | | 921 | | | | | | 5,592,402 | | | | | | 3,328,350 | | | | | | (8,361,867) | | | | | | 3,512,015 | | |
MEZZANINE EQUITY | | | | | 4,532,907 | | | | | | — | | | | | | 30,500 | | | | | | — | | | | | | — | | | | | | 4,563,407 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares | | | | | 7 | | | | | | 1,600,105 | | | | | | 10,000 | | | | | | — | | | | ��� | | (1,610,105)(3)(4) | | | | | | 7 | | |
Additional paid-in capital | | | | | — | | | | | | — | | | | | | 611,643 | | | | | | — | | | | | | (611,643)(3) | | | | | | — | | |
Accumulated deficit | | | | | (4,109,041) | | | | | | (10,381) | | | | | | (3,400,550) | | | | | | (63,282) | | | | | | 3,474,213(3) | | | | | | (4,109,041) | | |
Accumulated other comprehensive income / (loss) | | | | | 6,048 | | | | | | — | | | | | | — | | | | | | (20,321) | | | | | | 20,321(3)(4) | | | | | | 6,048 | | |
Non-redeemable non-controlling interests | | | | | — | | | | | | — | | | | | | (5,734) | | | | | | — | | | | | | — | | | | | | (5,734) | | |
Total shareholders’ deficit | | | | | (4,102,956) | | | | | | 1,589,724 | | | | | | (2,784,641) | | | | | | (83,603) | | | | | | 1,272,786 | | | | | | (4,108,720) | | |
Total liabilities, mezzanine equity and shareholders’ deficit | | | | | 3,382,130 | | | | | | 1,590,645 | | | | | | 2,838,261 | | | | | | 3,244,747 | | | | | | (7,089,081) | | | | | | 3,966,702 | | |
|
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash | | | | | 98,271 | | | | | | — | | | | | | 597,772 | | | | | | 33,893 | | | | | | — | | | | | | 729,936 | | |
Restricted cash | | | | | — | | | | | | — | | | | | | 273,940 | | | | | | — | | | | | | — | | | | | | 273,940 | | |
Accounts receivable – related parties, net | | | | | — | | | | | | — | | | | | | 691,871 | | | | | | 19,813 | | | | | | (37,900)(1) | | | | | | 673,784 | | |
Amounts due from related parties | | | | | 97,873 | | | | | | — | | | | | | 78,616 | | | | | | 86,102 | | | | | | (183,975)(1) | | | | | | 78,616 | | |
Other current assets | | | | | — | | | | | | — | | | | | | 671,423 | | | | | | — | | | | | | — | | | | | | 671,423 | | |
Total current assets | | | | | 196,144 | | | | | | — | | | | | | 2,313,622 | | | | | | 139,808 | | | | | | (221,875) | | | | | | 2,427,699 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Long-term investments | | | | | — | | | | | | — | | | | | | 2,653 | | | | | | — | | | | | | — | | | | | | 2,653 | | |
Other non-current assets | | | | | — | | | | | | — | | | | | | 147,734 | | | | | | — | | | | | | — | | | | | | 147,734 | | |
Total non-current assets | | | | | — | | | | | | — | | | | | | 150,387 | | | | | | — | | | | | | — | | | | | | 150,387 | | |
Total assets | | | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,808 | | | | | | (221,875) | | | | | | 2,578,086 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share of losses in excess of investments in subsidiaries and VIEs | | | | | 2,031,416 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,031,416)(3) | | | | | | — | | |
Accounts payable – related parties | | | | | — | | | | | | — | | | | | | 349,523 | | | | | | 31,394 | | | | | | (37,900)(1) | | | | | | 343,017 | | |
Amounts due to related parties | | | | | 7,803 | | | | | | — | | | | | | 132,204 | | | | | | 97,873 | | | | | | (183,975)(1) | | | | | | 53,905 | | |
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Other current liabilities | | | | | — | | | | | | — | | | | | | 2,860,217 | | | | | | 10,459 | | | | | | — | | | | | | 2,870,676 | | |
Total current liabilities | | | | | 2,039,219 | | | | | | — | | | | | | 3,341,944 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | 3,267,598 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total non-current liabilities | | | | | — | | | | | | — | | | | | | 1,142,056 | | | | | | — | | | | | | — | | | | | | 1,142,056 | | |
Total liabilities | | | | | 2,039,219 | | | | | | — | | | | | | 4,484,000 | | | | | | 139,726 | | | | | | (2,253,291) | | | | | | 4,409,654 | | |
MEZZANINE EQUITY | | | | | 232,475 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary Shares | | | | | 7 | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | (10,000)(3) | | | | | | 7 | | |
Additional paid-in capital | | | | | 165,412 | | | | | | — | | | | | | 256,698 | | | | | | — | | | | | | (256,698)(3) | | | | | | 165,412 | | |
Accumulated deficit | | | | | (2,242,466) | | | | | | — | | | | | | (2,298,196) | | | | | | 93 | | | | | | 2,298,103(3) | | | | | | (2,242,466) | | |
Accumulated other comprehensive Income / (loss) | | | | | 1,497 | | | | | | — | | | | | | — | | | | | | (11) | | | | | | 11(3) | | | | | | 1,497 | | |
Non-redeemable non-controlling interests | | | | | — | | | | | | — | | | | | | 11,507 | | | | | | — | | | | | | — | | | | | | 11,507 | | |
Total shareholders’ deficit | | | | | (2,075,550) | | | | | | — | | | | | | (2,019,991) | | | | | | 82 | | | | | | 2,031,416 | | | | | | (2,064,043) | | |
Total liabilities, mezzanine equity and shareholders’ deficit | | | | | 196,144 | | | | | | — | | | | | | 2,464,009 | | | | | | 139,803 | | | | | | (221,875) | | | | | | 2,578,086 | | |
|
| | | Six Months Ended June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash generated from/(used in) operating activities | | | | | (299) | | | | | | 9 | | | | | | 224,031 | | | | | | (510,718) | | | | | | — | | | | | | (286,977) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets | | | | | — | | | | | | — | | | | | | (36,074) | | | | | | (38,496) | | | | | | — | | | | | | (74,570) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix | | | | | — | | | | | | — | | | | | | (22,643) | | | | | | — | | | | | | — | | | | | | (22,643) | | |
| | | Six Months Ended June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Cash paid for acquisition of equity investments | | | | | (67,790) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,790) | | |
Proceeds from (cash paid for) transfer of long-term investments in the Restructuring | | | | | — | | | | | | — | | | | | | 234,949 | | | | | | (234,949) | | | | | | — | | | | | | — | | |
Consideration received in deconsolidation of a subsidiary | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | 1,000 | | |
Financial support to an equity method investee | | | | | — | | | | | | — | | | | | | (28,500) | | | | | | — | | | | | | — | | | | | | (28,500) | | |
Cash contribution to subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans to related parties | | | | | (18,354) | | | | | | — | | | | | | (8,060) | | | | | | (157,000) | | | | | | 175,354(1)(3) | | | | | | (8,060) | | |
Repayment received of loans to related parties | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 25,000 | | |
Advances to related parties | | | | | (297,737) | | | | | | — | | | | | | — | | | | | | — | | | | | | 297,737(2) | | | | | | — | | |
Collection of advances to a related party | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net cash (used in) / provided by investing activities | | | | | (383,881) | | | | | | — | | | | | | 165,672 | | | | | | (430,445) | | | | | | 473,091 | | | | | | (175,563) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares | | | | | 159,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | |
Cash contributed by the respective parent companies | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cash contributed by redeemable non-controlling shareholders | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
Proceeds from short-term borrowings | | | | | — | | | | | | — | | | | | | 400,000 | | | | | | 480,000 | | | | | | — | | | | | | 880,000 | | |
Repayment for short-term borrowings | | | | | — | | | | | | — | | | | | | (1,332,000) | | | | | | — | | | | | | — | | | | | | (1,332,000) | | |
Borrowings from related patties | | | | | — | | | | | | — | | | | | | 157,000 | | | | | | 918,354 | | | | | | (175,354)(1)(3) | | | | | | 900,000 | | |
Repayment of borrowings from related parties | | | | | — | | | | | | — | | | | | | (270,000) | | | | | | (200,000) | | | | | | — | | | | | | (470,000) | | |
Proceeds from advances from related parties | | | | | — | | | | | | — | | | | | | — | | | | | | 297,737 | | | | | | (297,737) | | | | | | — | | |
Cash disposed in the Restructuring | | | | | — | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (20,000) | | |
Proceeds from issuance of convertible senior notes | | | | | 67,871 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 67,871 | | |
Net cash provided by / (used in) financing activities | | | | | 227,356 | | | | | | — | | | | | | (1,055,000) | | | | | | 1,496,091 | | | | | | (473,091) | | | | | | 195,356 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | 5,808 | | | | | | — | | | | | | — | | | | | | (1,441) | | | | | | — | | | | | | 4,367 | | |
Net increase (decrease) in cash and restricted cash | | | | | (151,016) | | | | | | 9 | | | | | | (665,297) | | | | | | 553,487 | | | | | | — | | | | | | (262,817) | | |
|
| | | Six Months Ended June 30, 2022 | | |||||||||||||||||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Cash and restricted cash at the beginning of the period | | | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | 900,963 | | |
Cash and restricted cash at the end of the period | | | | | 7,739 | | | | | | 15 | | | | | | | | | | | | 630,392 | | | | | | — | | | | | | 638,146 | | |
|
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash generated from r (used in) operating activities | | | | | (22,741) | | | | | | 20 | | | | | | (817,989) | | | | | | (31,615) | | | | | | — | | | | | | (872,325) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets | | | | | — | | | | | | — | | | | | | (69,419) | | | | | | (9,444) | | | | | | — | | | | | | (78,863) | | |
Cash contribution to subsidiaries | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | (1,600,105) | | | | | | 1,610,105(4) | | | | | | — | | |
Acquisition of long-term investments | | | | | — | | | | | | — | | | | | | (400,000) | | | | | | (945,637) | | | | | | — | | | | | | (1,345,637) | | |
Cash surrendered from deconsolidation of a subsidiary | | | | | — | | | | | | — | | | | | | (8,360) | | | | | | — | | | | | | — | | | | | | (8,360) | | |
Loans to related parties | | | | | (70,365) | | | | | | (1,590,119) | | | | | | (28,350) | | | | | | (477,149) | | | | | | 2,137,633(1)(3) | | | | | | (23,850) | | |
Advances to related parties | | | | | (3,050,956) | | | | | | — | | | | | | (19,806) | | | | | | — | | | | | | 3,050,956(2) | | | | | | (19,806) | | |
Proceeds from collection of advances to a related party | | | | | — | | | | | | — | | | | | | 90,155 | | | | | | — | | | | | | — | | | | | | 90,155 | | |
Net cash used in investing activities | | | | | (3,121,321) | | | | | | (1,600,119) | | | | | | (436,280) | | | | | | (3,032,335) | | | | | | 6,798,694 | | | | | | (1,391,361) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Convertible Redeemable Preferred Shares | | | | | 3,222,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,222,206 | | |
Refundable deposits in connection with the issuance of Convertible Redeemable Preferred Shares | | | | | — | | | | | | — | | | | | | 461,849 | | | | | | — | | | | | | — | | | | | | 461,849 | | |
Repayment of refundable deposits in connection with the issuance of Convertible Redeemable Preferred Shares | | | | | — | | | | | | — | | | | | | (1,493,953) | | | | | | — | | | | | | — | | | | | | (1,493,953) | | |
Payment for issuance cost of Convertible Redeemable Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | (10,000) | | |
Cash contributed by the respective parent companies | | | | | — | | | | | | 1,600,105 | | | | | | — | | | | | | 10,000 | | | | | | (1,610,105)(4) | | | | | | — | | |
Cash contributed by non-controlling shareholders | | | | | — | | | | | | — | | | | | | 32,000 | | | | | | — | | | | | | — | | | | | | 32,000 | | |
Proceeds from short-term borrowings | | | | | — | | | | | | — | | | | | | 947,000 | | | | | | — | | | | | | — | | | | | | 947,000 | | |
Repayment for short-term borrowings | | | | | — | | | | | | — | | | | | | (91,000) | | | | | | — | | | | | | — | | | | | | (91,000) | | |
Borrowings from related parties | | | | | 45,152 | | | | | | — | | | | | | 2,337,268 | | | | | | 70,365 | | | | | | (2,137,633)(1)(3) | | | | | | 315,152 | | |
Repayment of borrowings from related parties | | | | | (45,152) | | | | | | — | | | | | | (20,000) | | | | | | — | | | | | | — | | | | | | (65,152) | | |
Proceeds from advances from related parties | | | | | — | | | | | | — | | | | | | — | | | | | | 3,050,956 | | | | | | (3,050,956)(2) | | | | | | — | | |
Repayment of long-term debt | | | | | — | | | | | | — | | | | | | (1,125,310) | | | | | | — | | | | | | — | | | | | | (1,125,310) | | |
Net cash provided by financing activities | | | | | 3,222,206 | | | | | | 1,600,105 | | | | | | 1,047,854 | | | | | | 3,121,321 | | | | | | (6,798,694) | | | | | | 2,192,792 | | |
| | | Year Ended December 31, 2021 | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (17,660) | | | | | | — | | | | | | — | | | | | | (14,359) | | | | | | — | | | | | | (32,019) | | |
Na increase in cash and restricted cash | | | | | 60,484 | | | | | | 6 | | | | | | (206,415) | | | | | | 43,012 | | | | | | — | | | | | | (102,913) | | |
Cash and restricted cash at the beginning of the year | | | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,593 | | | | | | — | | | | | | 1,003,876 | | |
Cash and restricted cash at the end of the year | | | | | 158,755 | | | | | | 6 | | | | | | 665,297 | | | | | | 76,905 | | | | | | — | | | | | | 900,963 | | |
|
| | | Year Ended December 31, 2020 | | |||||||||||||||||||||||||||||||||
| | | ECARX Holdings | | | WFOE | | | VIEs | | | Other Subsidiaries | | | Elimination adjustments | | | Consolidated | | ||||||||||||||||||
Operating activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities | | | | | (266) | | | | | | — | | | | | | (312,311) | | | | | | (55,469) | | | | | | — | | | | | | (368,046) | | |
Investing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets | | | | | — | | | | | | — | | | | | | (69,114) | | | | | | — | | | | | | — | | | | | | (69,114) | | |
Advances to related parties | | | | | (97,873) | | | | | | — | | | | | | (103,024) | | | | | | — | | | | | | 97,873(2) | | | | | | (103,024) | | |
Proceeds from collection of advances to a related party | | | | | — | | | | | | — | | | | | | 81,026 | | | | | | — | | | | | | — | | | | | | 81,026 | | |
Net cash used in investing activities | | | | | (97,873) | | | | | | — | | | | | | (91,112) | | | | | | — | | | | | | 97,873 | | | | | | (91,112) | | |
Financing activities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Proceeds from issuance of Convertible Redeemable Preferred Shares | | | | | 206,422 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
Refundable deposits in connection with the issuance of Convertible Redeemable Preferred Shares | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
Payment for issuance cost of Convertible Redeemable Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | (8,500) | | |
Proceeds from short-term borrowings | | | | | — | | | | | | — | | | | | | 76,000 | | | | | | — | | | | | | — | | | | | | 76,000 | | |
Repayment for short-term borrowings | | | | | — | | | | | | — | | | | | | (167,900) | | | | | | — | | | | | | — | | | | | | (167,900) | | |
Proceeds from advances from related parties – | | | | | — | | | | | | — | | | | | | — | | | | | | 97,873 | | | | | | (97,873) | | | | | | — | | |
Net cash provided by financing activities | | | | | 206,422 | | | | | | — | | | | | | 940,204 | | | | | | 89,373 | | | | | | (97,873) | | | | | | 1,138,126 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (10,012) | | | | | | — | | | | | | — | | | | | | (11) | | | | | | — | | | | | | (10,023) | | |
Net increase in cash and restricted cash | | | | | 98,271 | | | | | | — | | | | | | 536,781 | | | | | | 33,893 | | | | | | — | | | | | | 668,945 | | |
Cash and restricted cash at the beginning of the year | | | | | — | | | | | | — | | | | | | 334,931 | | | | | | — | | | | | | — | | | | | | 334,931 | | |
Cash and restricted cash at the end of the year | | | | | 98,271 | | | | | | — | | | | | | 871,712 | | | | | | 33,893 | | | | | | — | | | | | | 1,003,876 | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Share-based compensation expenses | | | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss | | | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income | | | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense | | | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses | | | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
Depreciation of property and equipment | | | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
Amortization of intangible assets | | | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
Share-based compensation expenses | | | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA | | | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
Income Statement Data: | | | For the Year Months Ended September 30, 2022 | | | Year Ended December 31, 2021 | | | For the Period from December 11, 2020 (inception) Through December 2020 | | |||||||||
Revenue | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Loss from operations | | | | | (4,595) | | | | | | (1,831) | | | | | | (9) | | |
Interest income | | | | | 1,879 | | | | | | 54 | | | | | | — | | |
Offering costs allocated to warrants | | | | | — | | | | | | (990) | | | | | | — | | |
Change in fair value of warrant liabilities | | | | | 10,993 | | | | | | 14,374 | | | | | | — | | |
Net income (loss) | | | | | 8,277 | | | | | | 11,607 | | | | | | (9) | | |
Weighted average shares outstanding, basic and diluted, Class A ordinary shares | | | | | 30,000,000 | | | | | | 26,794,521 | | | | | | — | | |
Basic and diluted net income per share, Class A ordinary shares | | | | | 0.22 | | | | | | 0.34 | | | | | | — | | |
Weighted average shares outstanding – basic and diluted, Class B ordinary shares | | | | | 7,500,000 | | | | | | 7,395,822 | | | | | | 742,857 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares | | | | | 0.22 | | | | | | 0.34 | | | | | | (0.01) | | |
Balance Sheet Data: | | | As of September 30, 2020 | | | As of December 31, 2021 | | | As of December 31, 2020 | | |||||||||
Total current assets | | | | $ | 283 | | | | | $ | 796 | | | | | $ | — | | |
Trust Account | | | | | 301,933 | | | | | | 300,054 | | | | | | — | | |
Total assets | | | | | 302,216 | | | | | | 300,925 | | | | | | 249 | | |
Total liabilities | | | | | 4,531 | | | | | | 22,773 | | | | | | 233 | | |
Value of Class A ordinary shares subject to possible redemption | | | | | 301,933 | | | | | | 300,000 | | | | | | — | | |
Shareholders’ (deficit) equity | | | | | (15,504) | | | | | | (21,847) | | | | | | 16 | | |
| Category | | | Related Patents | |
| SoC related technology | | | CN202020096517.6, CN202111062050.9 | |
| Software Stack related technology | | | CN202010215143.X, CN202111168332.7 | |
| OS related technology | | | CN202110892738.3, CN202111351078.4 | |
| | | As of June 30, 2022 | | |||||||||
| | | Number | | | % | | ||||||
Functions: | | | | | | | | | | | | | |
Research and development | | | | | 1,413 | | | | | | 73.5 | | |
Quality operation | | | | | 145 | | | | | | 7.5 | | |
General and administration | | | | | 318 | | | | | | 16.5 | | |
Marketing and sales | | | | | 47 | | | | | | 2.4 | | |
Total | | | | | 1,923 | | | | | | 100.0 | | |
Location | | | Approximate Size (Building) in Square Meters | | | Primary Use | | | Lease Term (years) | | |||
Hangzhou | | | | | 7,680 | | | | Operation, R&D | | | 2~3 years | |
Beijing | | | | | 1,150 | | | | Product R&D | | | 1 year | |
Shanghai | | | | | 4,978 | | | | Operation, R&D | | | 2~3 years | |
Wuhan | | | | | 13,062 | | | | Product R&D | | | 1~3 years | |
Dalian | | | | | 3,337 | | | | Product R&D | | | 1~3 year | |
Chengdu | | | | | 648 | | | | Product R&D | | | 1~2 years | |
Suzhou | | | | | 1,629 | | | | Operation, R&D | | | 2 years | |
Gothenburg | | | | | 2,164 | | | | Product R&D | | | 5 years | |
London | | | | | 1,504 | | | | Operation | | | 10 years | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | RMB | | | % | | | RMB | | | US$ | | | % | | | RMB | | | % | | | RMB | | | US$ | | | % | | ||||||||||||||||||||||||||||||
| | | (in thousands, except percentages) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of goods revenues | | | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
Software License revenues | | | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
Service revenues | | | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | RMB | | | % | | | RMB | | | US$ | | | % | | | RMB | | | % | | | RMB | | | US$ | | | % | | ||||||||||||||||||||||||||||||
| | | (in thousands, except percentages) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold | | | | | 1,524,744 | | | | | | 68.1 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 62.9 | | | | | | 689,052 | | | | | | 63.6 | | | | | | 687,208 | | | | | | 102,597 | | | | | | 52.3 | | |
Cost of software license | | | | | 27,926 | | | | | | 1.2 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 1.2 | | | | | | 16,167 | | | | | | 1.5 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 2.3 | | |
Cost of services | | | | | 137,005 | | | | | | 6.1 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 6.5 | | | | | | 82,984 | | | | | | 7.6 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 12.9 | | |
Total | | | | | 1,689,675 | | | | | | 75.4 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 70.6 | | | | | | 788,203 | | | | | | 72.7 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 67.5 | | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | RMB | | | % | | | RMB | | | US$ | | | % | | | RMB | | | % | | | RMB | | | US$ | | | % | | ||||||||||||||||||||||||||||||
| | | (in thousands, except percentages) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses | | | | | 706,018 | | | | | | 31.5 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 43.5 | | | | | | 485,894 | | | | | | 44.8 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 45.4 | | |
Selling and marketing expenses | | | | | 60,643 | | | | | | 2.7 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 3.0 | | | | | | 30,806 | | | | | | 2.8 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 2.6 | | |
General and administrative expenses | | | | | 215,008 | | | | | | 9.6 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 18.2 | | | | | | 186,335 | | | | | | 17.2 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 31.1 | | |
Others, net | | | | | 200 | | | | | | — | | | | | | (207) | | | | | | (31) | | | | | | — | | | | | | 455 | | | | | | — | | | | | | 1,534 | | | | | | 229 | | | | | | 0.1 | | |
Total | | | | | 981,869 | | | | | | 43.8 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 64.7 | | | | | | 703,490 | | | | | | 64.8 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 79.2 | | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | RMB | | | % | | | RMB | | | US$ | | | % | | | RMB | | | % | | | RMB | | | US$ | | | % | | ||||||||||||||||||||||||||||||
| | | (In thousands, tempt percentages) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
− Sales of goods revenues | | | | | 1,678,234 | | | | | | 74.9 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 71.4 | | | | | | 802,679 | | | | | | 74.0 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 65.4 | | |
− Software license revenues | | | | | 71,297 | | | | | | 3.2 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 9.4 | | | | | | 162,303 | | | | | | 15.0 | | | | | | 78,995 | | | | | | 11,794 | | | | | | 6.0 | | |
− Service revenues | | | | | 491,532 | | | | | | 21.9 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 19.2 | | | | | | 119,880 | | | | | | 11.0 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 28.6 | | |
Total revenues | | | | | 2,241,063 | | | | | | 100.0 | | | | | | 2,779,063 | | �� | | | | 414,903 | | | | | | 100.0 | | | | | | 1,084,862 | | | | | | 100.0 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 100.0 | | |
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
− Cost of goods sold | | | | | (1,524,744) | | | | | | (68.1) | | | | | | (1,749,188) | | | | | | (261,146) | | | | | | (62.9) | | | | | | (689,052) | | | | | | (63.6) | | | | | | (687,208) | | | | | | (102,597) | | | | | | (52.3) | | |
− Cost of software licenses | | | | | (27,926) | | | | | | (1.2) | | | | | | (32,164) | | | | | | (4,802) | | | | | | (1.2) | | | | | | (16,167) | | | | | | (1.5) | | | | | | (29,577) | | | | | | (4,416) | | | | | | (2.3) | | |
− Cost of services | | | | | (137,005) | | | | | | (6.1) | | | | | | (180,518) | | | | | | (26,951) | | | | | | (6.5) | | | | | | (82,984) | | | | | | (7.6) | | | | | | (169,138) | | | | | | (25,252) | | | | | | (12.9) | | |
Total cost of revenues | | | | | (1,689,675) | | | | | | (75.4) | | | | | | (1,961,870) | | | | | | (292,899) | | | | | | (70.6) | | | | | | (788,203) | | | | | | (72.7) | | | | | | (885,923) | | | | | | (132,265) | | | | | | (67.5) | | |
Gross profit | | | | | 551,388 | | | | | | 24.6 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 29.4 | | | | | | 296,659 | | | | | | 27.3 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 32.5 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
− Research and development expenses | | | | | (706,018) | | | | | | (31.5) | | | | | | (1,209,385) | | | | | | (180,556) | | | | | | (43.5) | | | | | | (485,894) | | | | | | (44.8) | | | | | | (596,055) | | | | | | (88,989) | | | | | | (45.4) | | |
− Selling and marketing expenses | | | | | (60,643) | | | | | | (2.7) | | | | | | (82,827) | | | | | | (12,366) | | | | | | (3.0) | | | | | | (30,806) | | | | | | (2.8) | | | | | | (34,738) | | | | | | (5,186) | | | | | | (2.6) | | |
− General and administrative expenses | | | | | (215,008) | | | | | | (9.6) | | | | | | (506,873) | | | | | | (75,674) | | | | | | (18.2) | | | | | | (186,335) | | | | | | (17.2) | | | | | | (408,007) | | | | | | (60,914) | | | | | | (31.1) | | |
− Others. net | | | | | (200) | | | | | | — | | | | | | 207 | | | | | | 31 | | | | | | — | | | | | | (455) | | | | | | — | | | | | | (1,534) | | | | | | (229) | | | | | | (0.1) | | |
Total operating expenses | | | | | (981,869) | | | | | | (43.8) | | | | | | (1,798,878) | | | | | | (268,565) | | | | | | (64.7) | | | | | | (703,490) | | | | | | (64.8) | | | | | | (1,040,334) | | | | | | (155,318) | | | | | | (79.2) | | |
Loss from operation | | | | | (430,481) | | | | | | (19.2) | | | | | | (981,685) | | | | | | (146,561) | | | | | | (35.3) | | | | | | (406,831) | | | | | | (37.5) | | | | | | (613,687) | | | | | | (91,621) | | | | | | (46.7) | | |
Interest income | | | | | 28,480 | | | | | | 1.3 | | | | | | 11,783 | | | | | | 1,759 | | | | | | 0.4 | | | | | | 7,111 | | | | | | 0.7 | | | | | | 4,584 | | | | | | 684 | | | | | | 0.3 | | |
Interest expenses | | | | | (59,128) | | | | | | (2.6) | | | | | | (131,666) | | | | | | (19,657) | | | | | | (4.7) | | | | | | (111,054) | | | | | | (10.2) | | | | | | (19,153) | | | | | | (2,859) | | | | | | (1.5) | | |
Share of results of equity method investments | | | | | 148 | | | | | | — | | | | | | (2,519) | | | | | | (376) | | | | | | (0.1) | | | | | | 487 | | | | | | — | | | | | | (65,995) | | | | | | (9,853) | | | | | | (5.0) | | |
Unrealized gains on equity securities | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 34,615 | | | | | | 5,168 | | | | | | 2.6 | | |
Gains on deconsolidation of a subsidiary | | | | | — | | | | | | — | | | | | | 10,579 | | | | | | 1,579 | | | | | | 0.4 | | | | | | — | | | | | | — | | | | | | 71,974 | | | | | | 10,745 | | | | | | 5.5 | | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | RMB | | | % | | | RMB | | | US$ | | | % | | | RMB | | | % | | | RMB | | | US$ | | | % | | ||||||||||||||||||||||||||||||
| | | (In thousands, tempt percentages) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in fair value of warrant liabilities | | | | | (39,635) | | | | | | (1.8) | | | | | | (111,299) | | | | | | (16,617) | | | | | | (4.0) | | | | | | (111,299) | | | | | | (10.3) | | | | | | — | | | | | | — | | | | | | — | | |
Government grants | | | | | 5,998 | | | | | | 0.3 | | | | | | 4,507 | | | | | | 673 | | | | | | 0.2 | | | | | | 3,031 | | | | | | 0.3 | | | | | | 28,154 | | | | | | 4,203 | | | | | | 2.1 | | |
Foreign currency exchange gains, net | | | | | 54,842 | | | | | | 2.4 | | | | | | 18,315 | | | | | | 2,734 | | | | | | 0.7 | | | | | | 13,637 | | | | | | 1.3 | | | | | | (10,656) | | | | | | (1,591) | | | | | | (0.8) | | |
Loss before income taxes | | | | | (439,776) | | | | | | (19.6) | | | | | | (1,181,985) | | | | | | (176,466) | | | | | | (42.4) | | | | | | (604,918) | | | | | | (55.7) | | | | | | (570,164) | | | | | | (85,124) | | | | | | (43.5) | | |
Income tax expenses | | | | | (228) | | | | | | — | | | | | | (3,447) | | | | | | (514) | | | | | | (0.1) | | | | | | (1,418) | | | | | | (0.1) | | | | | | (432) | | | | | | (64) | | | | | | — | | |
Net loss | | | | | (440,004) | | | | | | (19.6) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (42.5) | | | | | | (606,336) | | | | | | (55.8) | | | | | | (570,596) | | | | | | (85,188) | | | | | | (43.5) | | |
|
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Share-based compensation expenses | | | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted net loss | | | | | (428,594) | | | | | | (1,005,499) | | | | | | (150,117) | | | | | | (567,642) | | | | | | (375,559) | | | | | | (56,070) | | |
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | | | | | (176,980) | | | | | | (606,336) | | | | | | (570,596) | | | | | | (85,188) | | |
Interest income | | | | | (28,480) | | | | | | (11,783) | | | | | | (1,759) | | | | | | (7,111) | | | | | | (4,584) | | | | | | (684) | | |
Interest expense | | | | | 59,128 | | | | | | 131,666 | | | | | | 19,657 | | | | | | 111,054 | | | | | | 19,153 | | | | | | 2,859 | | |
Income tax expenses | | | | | 228 | | | | | | 3,447 | | | | | | 514 | | | | | | 1,418 | | | | | | 432 | | | | | | 64 | | |
Depreciation of property and equipment | | | | | 38,480 | | | | | | 43,137 | | | | | | 6,440 | | | | | | 21,118 | | | | | | 22,542 | | | | | | 3,365 | | |
| | | Year Ended December 31, | | | Six Months Ended June 30, | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
Amortization of intangible assets | | | | | 20,478 | | | | | | 21,875 | | | | | | 3,266 | | | | | | 11,401 | | | | | | 11,300 | | | | | | 1,687 | | |
Share-based compensation expenses | | | | | 11,410 | | | | | | 179,933 | | | | | | 26,863 | | | | | | 38,694 | | | | | | 195,037 | | | | | | 29,118 | | |
Adjusted EBITDA | | | | | (338,760) | | | | | | (817,157) | | | | | | (121,999) | | | | | | (429,762) | | | | | | (326,716) | | | | | | (48,779) | | |
| | | For the Six months ended June 30. | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2021 | | | 2022 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (In thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Sales of Goods Revenues | | | | | 802,679 | | | | | | 858,080 | | | | | | 128,108 | | | | | | 55,401 | | | | | | 8,271 | | | | | | 6.9 | | |
Automotive computing platform | | | | | 579,219 | | | | | | 608,078 | | | | | | 90,784 | | | | | | 28,859 | | | | | | 4,309 | | | | | | 5.0 | | |
SoC Core Modules | | | | | 119,661 | | | | | | 188,338 | | | | | | 28,118 | | | | | | 68,677 | | | | | | 10,253 | | | | | | 57.4 | | |
Merchandise and other products | | | | | 103,799 | | | | | | 61,664 | | | | | | 9,206 | | | | | | (42,135) | | | | | | (6,291) | | | | | | (40.6) | | |
Software License Revenues | | | | | 162,303 | | | | | | 78,995 | | | | | | 11,794 | | | | | | (83,308) | | | | | | (12,438) | | | | | | (51.3) | | |
Service Revenues | | | | | 119,880 | | | | | | 375,495 | | | | | | 56,060 | | | | | | 255,615 | | | | | | 38,162 | | | | | | 213.2 | | |
Automotive computing Platform − Design and development service | | | | | 21,848 | | | | | | 241,090 | | | | | | 35,994 | | | | | | 219,242 | | | | | | 32,732 | | | | | | 1,003.5 | | |
Connectivity service | | | | | 88,562 | | | | | | 107,949 | | | | | | 16,116 | | | | | | 19,387 | | | | | | 2,894 | | | | | | 21.9 | | |
Other services | | | | | 9,470 | | | | | | 26,456 | | | | | | 3,950 | | | | | | 16,986 | | | | | | 2,536 | | | | | | 179.4 | | |
Total Revenues | | | | | 1,084,862 | | | | | | 1,312,570 | | | | | | 195,962 | | | | | | 227,708 | | | | | | 33,995 | | | | | | 21.0 | | |
| | | For the Six Months Ended June 30, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2021 | | | 2022 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US% | | | % | | ||||||||||||||||||
| | | (In thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold | | | | | 689,052 | | | | | | 687,208 | | | | | | 102,597 | | | | | | (1,844) | | | | | | (275) | | | | | | (0.3) | | |
Cost of software licenses | | | | | 16,167 | | | | | | 29,577 | | | | | | 4,416 | | | | | | 13,410 | | | | | | 2,002 | | | | | | 82.9 | | |
Cost of services | | | | | 82,984 | | | | | | 169,138 | | | | | | 25,252 | | | | | | 86,154 | | | | | | 12,862 | | | | | | 103.8 | | |
Total | | | | | 788,203 | | | | | | 885,923 | | | | | | 132,265 | | | | | | 97,720 | | | | | | 14,589 | | | | | | 12.4 | | |
| | | For the Six Months Ended June 30, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2021 | | | 2022 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (In thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Gross profit | | | | | 296,659 | | | | | | 426,647 | | | | | | 63,697 | | | | | | 129,988 | | | | | | 19,407 | | | | | | 43.8 | | |
Gross margin (%) | | | | | 27.3 | | | | | | 32.5 | | | | | | 32.5 | | | | | | — | | | | | | — | | | | | | — | | |
| | | For the Six Months Ended June 30, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2021 | | | 2022 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (in thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses | | | | | 485,894 | | | | | | 596,055 | | | | | | 88,989 | | | | | | 110,161 | | | | | | 16,447 | | | | | | 22.7 | | |
Selling and marketing expenses | | | | | 30,806 | | | | | | 34,738 | | | | | | 5,186 | | | | | | 3,932 | | | | | | 587 | | | | | | 12.8 | | |
General and administrative expenses | | | | | 186,335 | | | | | | 408,007 | | | | | | 60,914 | | | | | | 221,672 | | | | | | 33,095 | | | | | | 119.0 | | |
Others, net | | | | | 455 | | | | | | 1,534 | | | | | | 229 | | | | | | 1,079 | | | | | | 161 | | | | | | 237.1 | | |
Total | | | | | 703,490 | | | | | | 1,040,334 | | | | | | 155,318 | | | | | | 336,844 | | | | | | 50,290 | | | | | | 47.9 | | |
| | | For the Year Ended December 31, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2020 | | | 2021 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (in thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Sales of Goods Revenues | | | | | 1,678,234 | | | | | | 1,983,817 | | | | | | 296,176 | | | | | | 305,583 | | | | | | 45,622 | | | | | | 18.2 | | |
Automotive computing platform | | | | | 1,265,227 | | | | | | 1,423,548 | | | | | | 212,530 | | | | | | 158,321 | | | | | | 23,637 | | | | | | 12.5 | | |
SoC Core Modules | | | | | 203,402 | | | | | | 333,421 | | | | | | 49,778 | | | | | | 130,019 | | | | | | 19,411 | | | | | | 63.9 | | |
Merchandise and other products | | | | | 209,605 | | | | | | 226,848 | | | | | | 33,863 | | �� | | | | 17,243 | | | | | | 2,574 | | | | | | 8.2 | | |
Software License Revenues | | | | | 71,297 | | | | | | 261,265 | | | | | | 39,006 | | | | | | 189,968 | | | | | | 28,361 | | | | | | 266.4 | | |
Service Revenues | | | | | 491,532 | | | | | | 533,981 | | | | | | 79,721 | | | | | | 42,449 | | | | | | 6,338 | | | | | | 8.6 | | |
Automotive computing Platform – Design and development service | | | | | 297,801 | | | | | | 306,358 | | | | | | 45,738 | | | | | | 8,557 | | | | | | 1,278 | | | | | | 2.9 | | |
Connectivity service | | | | | 172,841 | | | | | | 183,849 | | | | | | 28,120 | | | | | | 15,508 | | | | | | 2,315 | | | | | | 9.0 | | |
Other services | | | | | 20,890 | | | | | | 39,274 | | | | | | 5,863 | | | | | | 18,384 | | | | | | 2,745 | | | | | | 88.0 | | |
Total Revenues | | | | | 2,241,063 | | | | | | 2,779,063 | | | | | | 414,903 | | | | | | 538,000 | | | | | | 80,321 | | | | | | 24.0 | | |
| | | For the Year Ended December 31, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2020 | | | 2021 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (in thousands except percentages) | | |||||||||||||||||||||||||||||||||
Cost of revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold | | | | | 1,524,744 | | | | | | 1,749,188 | | | | | | 261,146 | | | | | | 224,444 | | | | | | 33,509 | | | | | | 14.7 | | |
Cost of software licenses | | | | | 27,926 | | | | | | 32,164 | | | | | | 4,802 | | | | | | 4,238 | | | | | | 633 | | | | | | 15.2 | | |
Cost of services | | | | | 137,005 | | | | | | 180,518 | | | | | | 26,951 | | | | | | 43,513 | | | | | | 6,496 | | | | | | 31.8 | | |
Total | | | | | 1,689,675 | | | | | | 1,961,870 | | | | | | 292,899 | | | | | | 272,195 | | | | | | 40,638 | | | | | | 16.1 | | |
| | | For the Year Ended December 31, | | | | | | | | | | | | | | | | | | | | |||||||||||||||
| | | 2020 | | | 2021 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | USS | | | % | | ||||||||||||||||||
| | | (In thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Gross profit | | | | | 551,388 | | | | | | 817,193 | | | | | | 122,004 | | | | | | 265,305 | | | | | | 39,684 | | | | | | 45.2 | | |
Gross margin (%) | | | | | 24.6 | | | | | | 29.4 | | | | | | 29.4 | | | | | | — | | | | | | — | | | | | | — | | |
| | | For the Year Ended December 31, | | | | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | Change | | |||||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | US$ | | | % | | ||||||||||||||||||
| | | (In thousands, except percentages) | | |||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development expenses | | | | | 706,018 | | | | | | 1,209,385 | | | | | | 180,556 | | | | | | 503,367 | | | | | | 75,151 | | | | | | 71.3 | | |
Selling and marketing expenses | | | | | 60,643 | | | | | | 82,827 | | | | | | 12,366 | | | | | | 22,184 | | | | | | 3,312 | | | | | | 36.6 | | |
General and administrative expenses | | | | | 215,008 | | | | | | 506,873 | | | | | | 75,674 | | | | | | 291,865 | | | | | | 43,574 | | | | | | 135.7 | | |
Others, net | | | | | 200 | | | | | | (207) | | | | | | (31) | | | | | | (407) | | | | | | (61) | | | | | | (203.5) | | |
Total | | | | | 981,869 | | | | | | 1,798,878 | | | | | | 268,565 | | | | | | 817,009 | | | | | | 121,976 | | | | | | 83.2 | | |
| | | For the Year Ended December 31, | | | For the Six Months Ended June 30, | | ||||||||||||||||||||||||||||||
| | | 2020 | | | 2021 | | | 2021 | | | 2022 | | ||||||||||||||||||||||||
| | | RMB | | | RMB | | | US$ | | | RMB | | | RMB | | | US$ | | ||||||||||||||||||
| | | (in thousands) | | |||||||||||||||||||||||||||||||||
Summary Consolidated Cash Flow Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash used in operating activities | | | | | (368,046) | | | | | | (872,325) | | | | | | (130,235) | | | | | | (294,029) | | | | | | (286,977) | | | | | | (42,845) | | |
Net cash used in investing activities | | | | | (91,112) | | | | | | (1,391,361) | | | | | | (207,725) | | | | | | (223,018) | | | | | | (175,563) | | | | | | (26,211) | | |
Net cash provided by financing activities | | | | | 1,138,126 | | | | | | 2,192,792 | | | | | | 327,375 | | | | | | 1,477,362 | | | | | | 195,356 | | | | | | 29,166 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (10,023) | | | | | | (32,019) | | | | | | (4,780) | | | | | | (22,553) | | | | | | 4,367 | | | | | | 652 | | |
Net increase (decrease) in cash and restricted cash | | | | | 668,945 | | | | | | (102,913) | | | | | | (15,365) | | | | | | 937,762 | | | | | | (262,817) | | | | | | (39,238) | | |
Cash and restricted cash at the beginning of the year | | | | | 334,931 | | | | | | 1,003,876 | | | | | | 149,875 | | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | |
Cash and restricted cash at the end of the year | | | | | 1,003,876 | | | | | | 900,963 | | | | | | 134,510 | | | | | | 1,941,638 | | | | | | 638,146 | | | | | | 95,272 | | |
| | | Payment Due by Period | | |||||||||||||||||||||||||||||||||
| | | Total | | | Less Than 1 year | | | 1 – 2 Years | | | 2 – 3 Years | | | 3 – 5 Years | | | Over 5 Years | | ||||||||||||||||||
| | | (RMB in thousands) | | |||||||||||||||||||||||||||||||||
Operating lease commitment | | | | | 127,236 | | | | | | 32,069 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Purchase commitment | | | | | 66,550 | | | | | | 66,550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Capital commitment | | | | | 3,225 | | | | | | 3,225 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Short-term borrowings from banks | | | | | 480,000 | | | | | | 480,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Short-terra borrowings from related parties | | | | | 700,000 | | | | | | 700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest on short-term borrowings | | | | | 38,206 | | | | | | 38,206 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | | 1,415,217 | | | | | | 1,320,050 | | | | | | 18,729 | | | | | | 14,567 | | | | | | 22,629 | | | | | | 39,242 | | |
Date | | | Fair Value per share | | | Discount Rate | | | DLOM | | |||||||||
| | | (USS) | | |||||||||||||||
December 31, 2019 | | | | | 3.44 | | | | | | 19% | | | | | | 20% | | |
August 30, 2020 | | | | | 4.43 | | | | | | 18% | | | | | | 20% | | |
October 31, 2020 | | | | | 4.65 | | | | | | 18% | | | | | | 20% | | |
December 31, 2020 | | | | | 4.30 | | | | | | 18% | | | | | | 20% | | |
March 5, 2021* | | | | | 5.36 | | | | | | NA* | | | | | | NA* | | |
March 31, 2021 | | | | | 6.35 | | | | | | 18% | | | | | | 15% | | |
July 26, 2021* | | | | | 8.31 | | | | | | NA* | | | | | | NA* | | |
December 27, 2021* | | | | | 9.01 | | | | | | NA* | | | | | | NA* | | |
May 9, 2022 | | | | | 9.56 | | | | | | 17% | | | | | | 10% | | |
Directors and Executive Officers | | | Age | | | Position/Title | |
Ziyu Shen | | | 38 | | | Chairman and Chief Executive Officer | |
Zhenyu Li | | | 46 | | | Director | |
Ni Li | | | 39 | | | Director | |
Jim Zhang (Zhang Xingsheng) | | | 67 | | | Independent Director | |
Grace Hui Tang | | | 63 | | | Independent Director | |
Jun Hong Heng | | | 41 | | | Independent Director | |
Peter Cirino | | | 50 | | | Chief Operating Officer | |
Ramesh Narasimhan | | | 51 | | | Chief Financial Officer | |
| | | Ordinary Shares Beneficially Owned | | |||||||||||||||||||||||||||
| | | Class A Ordinary Shares | | | Class B Ordinary Shares | | | Total Ordinary Shares | | | % of Total Ordinary Shares | | | % of Voting Power(2) | | |||||||||||||||
Directors and Executive Officers(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ziyu Shen(3) | | | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
Zhenyu Li | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ni Li | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jim Zhang (Zhang Xingsheng) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Grace Hui Tang | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jun Hong Heng(4) | | | | | 14,122,000 | | | | | | — | | | | | | 14,122,000 | | | | | | 4.1 | | | | | | 1.8 | | |
Peter Cirino | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ramesh Narasimhan | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Directors and Executive Officers as a Group | | | | | 14,122,000 | | | | | | 24,480,458 | | | | | | 38,602,458 | | | | | | 11.4 | | | | | | 33.3 | | |
Principal Shareholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fu&Li Industrious Innovators Limited(5) | | | | | 144,440,574 | | | | | | 24,480,458 | | | | | | 168,921,032 | | | | | | 50.1 | | | | | | 50.0 | | |
SHINE LINK VENTURE LIMITED(6) | | | | | 46,286,735 | | | | | | — | | | | | | 46,286,735 | | | | | | 13.7 | | | | | | 5.9 | | |
Jie&Hao Holding Limited(3) | | | | | — | | | | | | 24,480,458 | | | | | | 24,480,458 | | | | | | 7.3 | | | | | | 31.5 | | |
Baidu (Hong Kong) Limited(8) | | | | | 22,367,946 | | | | | | — | | | | | | 22,367,946 | | | | | | 6.6 | | | | | | 2.9 | | |
| | | Securities beneficially owned prior to this offering | | | Securities to be sold in this offering | | | Securities beneficially owned after this offering(3) | | |||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Ordinary Shares(1) | | | %(1) | | | Warrants(2) | | | %(2) | | | Ordinary Shares(1) | | | Warrants(2) | | | Ordinary Shares(1) | | | %(1) | | | Warrants(2) | | | %(2) | | ||||||||||||||||||||||||||||||
Fu&Li Industrious Innovators Limited(4) | | | | | 168,921,032 | | | | | | 50.1 | | | | | | — | | | | | | — | | | | | | 168,921,032 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jie&Hao Holding Limited(6) | | | | | 24,480,458 | | | | | | 7.3 | | | | | | — | | | | | | — | | | | | | 24,480,458 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SHINE LINK VENTURE LIMITED(5) | | | | | 46,286,735 | | | | | | 13.7 | | | | | | — | | | | | | — | | | | | | 46,286,735 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Baidu (Hong Kong) Limited(7) | | | | | 22,367,946 | | | | | | 6.6 | | | | | | — | | | | | | — | | | | | | 22,367,946 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
COVA Acquisition Sponsor LLC(8) | | | | | 5,250,000 | | | | | | 1.6 | | | | | | 8,872,000 | | | | | | 37.2 | | | | | | 5,250,000 | | | | | | 8,872,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Luminar Technologies, Inc.(9) | | | | | 1,500,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Geely Investment Holding Ltd.(10) | | | | | 2,000,000 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lotus Technology Inc.(11) | | | | | 1,052,632 | | | | | | * | | | | | | — | | | | | | — | | | | | | 1,052,632 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
SPDB International (Hong Kong) Limited(12) | | | | | 3,119,566 | | | | | | * | | | | | | — | | | | | | — | | | | | | 3,119,566 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
CNCB (Hong Kong) Investment Limited(13) | | | | | 2,673,914 | | | | | | * | | | | | | — | | | | | | — | | | | | | 2,673,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| SEC registration fee | | | | ||||
| Legal fees and expenses | | | | | * | | |
| Accountants’ fees and expenses | | | | | * | | |
| Printing expenses | | | | | * | | |
| Miscellaneous costs | | | | | * | | |
| Total | | | | | | |
Contents | | | Page (s) | |
ECARX Holdings Inc. | | | ||
Audited Financial Statements | | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | | | F-59 | | | |
| | | | | F-63 | | | |
| | | | | F-64 | | | |
| | | | | F-65 | | | |
| | | | | F-66 | | |
| | | | | F-88 | | | |
| | | | | F-89 | | | |
| | | | | F-90 | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | |
| | | | | F-106 | | | |
| | | | | F-107 | | | |
| | | | | F-108 | | | |
| | | | | F-109 | | | |
| | | | | F-110 | | |
| | | | | | As of December 31, | | |||||||||
| | | Note | | | 2020 | | | 2021 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash | | | 3 | | | | | 729,936 | | | | | | 877,959 | | |
Restricted cash (including restricted cash of VIEs that can only be used to settle the VIEs’ obligation of RMB273,940 and RMB23,004 as of December 31, 2020 and 2021, respectively) | | | 3 | | | | | 273,940 | | | | | | 23,004 | | |
Accounts receivable – third parties, net | | | 4 | | | | | 201,126 | | | | | | 184,546 | | |
Accounts receivable – related parties, net | | | 4, 25 | | | | | 673,784 | | | | | | 768,747 | | |
Notes receivable (including notes receivable of VIEs that can only be used to settle the VIEs’ obligation of RMB117,893 and RMB110,550 as of December 31, 2020 and 2021, respectively) | | | 5 | | | | | 118,304 | | | | | | 137,710 | | |
Inventories | | | 6 | | | | | 233,864 | | | | | | 223,319 | | |
Amounts due from related parties | | | 25 | | | | | 78,616 | | | | | | 41,278 | | |
Prepayments and other current assets | | | 7 | | | | | 118,129 | | | | | | 200,075 | | |
Total current assets | | | | | | | | 2,427,699 | | | | | | 2,456,638 | | |
| | | | | | | | | | | | | | | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments | | | 8 | | | | | 2,653 | | | | | | 1,354,049 | | |
Property and equipment, net | | | 9 | | | | | 106,083 | | | | | | 103,156 | | |
Intangible assets, net | | | 10 | | | | | 30,043 | | | | | | 31,026 | | |
Other non-current assets – third parties | | | | | | | | 11,255 | | | | | | 19,904 | | |
Other non-current assets – related parties | | | 25 | | | | | 353 | | | | | | 1,929 | | |
Total non-current assets | | | | | | | | 150,387 | | | | | | 1,510,064 | | |
Total assets | | | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | | As of December 31, | | |||||||||
| | | Note | | | 2020 | | | 2021 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings (including short-term borrowings of the VIEs without recourse to the Company of RMB76,000 and RMB932,000 as of December 31, 2020 and 2021, respectively) | | | 11 | | | | | 76,000 | | | | | | 932,000 | | |
Current instalments of long-term debt (including current instalments of long-term debt of the VIEs without recourse to the Company of RMB250,000 and nil as of December 31, 2020 and 2021, respectively) | | | 15 | | | | | 250,000 | | | | | | — | | |
Accounts payable – third parties (including accounts payable – third parties of the VIEs without recourse to the Company of RMB715,737 and 622,867 as of December 31, 2020 and 2021, respectively) | | | | | | | | 724,189 | | | | | | 649,967 | | |
Accounts payable – related parties (including accounts payable – related parties of the VIEs without recourse to the Company of RMB343,017 and RMB99,906 as of December 31, 2020 and 2021, respectively) | | | 25 | | | | | 343,017 | | | | | | 111,531 | | |
Notes payable (including notes payable of the VIEs without recourse to the Company of RMB271,833 and RMB127,304 as of December 31, 2020 and 2021, respectively) | | | | | | | | 271,833 | | | | | | 127,304 | | |
Amounts due to related parties (including amounts due to related parties of the VIEs without recourse to the Company of RMB53,905 and RMB309,010 as of December 31, 2020 and 2021, respectively) | | | 25 | | | | | 53,905 | | | | | | 376,906 | | |
Contract liabilities, current – third parties (including contract liabilities, current – third parties of the VIEs without recourse to the Company of RMB5,713 and RMB2,685 as of December 31, 2020 and 2021, respectively) | | | 12 | | | | | 7,677 | | | | | | 2,685 | | |
Contract liabilities, current – related parties (including contract liabilities, current – related parties of the VIEs without recourse to the Company of RMB151,694 and RMB363,285 as of December 31, 2020 and 2021, respectively) | | | 12 | | | | | 151,694 | | | | | | 363,285 | | |
Warrant liabilities (including warrant liabilities of the VIEs without recourse to the Company of RMB80,270 and nil as of December 31, 2020 and 2021, respectively) | | | 13 | | | | | 80,270 | | | | | | — | | |
Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the VIEs without recourse to the Company of RMB1,308,970 and RMB442,588 as of December 31, 2020 and 2021, respectively) | | | 14 | | | | | 1,309,013 | | | | | | 458,979 | | |
Total current liabilities | | | | | | | | 3,267,598 | | | | | | 3,022,657 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties (including contract liabilities, non-current – third parties of the VIEs without recourse to the Company of RMB55 and RMB317 as of December 31, 2020 and 2021, respectively) | | | 12 | | | | | 55 | | | | | | 317 | | |
Contract liabilities, non-current – related parties (including contract liabilities, non-current – related parties of the VIEs without recourse to the Company of RMB359,091 and RMB472,749 as of December 31, 2020 and 2021, respectively) | | | 12 | | | | | 359,091 | | | | | | 472,749 | | |
Long-term debt, net, excluding current instalments (including long-term debt, net, excluding current instalments of the VIEs without recourse to the Company of RMB775,387 and nil as of December 31, 2020 and 2021, respectively) | | | 15 | | | | | 775,387 | | | | | | — | | |
Other non-current liabilities (including other non-current liabilities of the VIEs without recourse to the Company of RMB7,523 and RMB16,292 as of December 31, 2020 and 2021, respectively) | | | | | | | | 7,523 | | | | | | 16,292 | | |
Total non-current liabilities | | | | | | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities | | | | | | | | 4,409,654 | | | | | | 3,512,015 | | |
Commitments and contingencies | | | 24 | | | | | | | | | | | | | |
| | | | | | As of December 31, | | |||||||||
| | | Note | | | 2020 | | | 2021 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and 5,043,104 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB283,585 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB273,519 as of December 31, 2020 and 2021, respectively) | | | 17 | | | | | — | | | | | | 283,585 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value, 22,500,000 and 24,464,286 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of RMB1,264,579 and RMB1,429,313 as of December 31, 2020 and 2021, respectively; Liquidation preference of RMB1,238,526 and RMB1,336,186 as of December 31, 2020 and 2021, respectively) | | | 17 | | | | | 1,264,579 | | | | | | 1,429,313 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and 24,612,081 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB1,386,671 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB1,331,641 as of December 31, 2020 and 2021, respectively) | | | 17 | | | | | — | | | | | | 1,386,671 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and 7,164,480 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB475,413 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB452,241 as of December 31, 2020 and 2021, respectively) | | | 17 | | | | | — | | | | | | 475,413 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value, nil and 14,765,967 shares authorized, issued and outstanding as of December 31, 2020 and 2021; Redemption value of nil and RMB1,117,317 as of December 31, 2020 and 2021; Liquidation preference of nil and RMB1,104,188 as of December 31, 2020 and 2021, respectively) | | | 17 | | | | | — | | | | | | 1,117,317 | | |
Subscription receivable from a Series A Redeemable Convertible Preferred Shareholder | | | 17 | | | | | (1,032,104) | | | | | | — | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder | | | 17 | | | | | — | | | | | | (159,392) | | |
Redeemable non-controlling interests | | | 18 | | | | | — | | | | | | 30,500 | | |
Total mezzanine equity | | | | | | | | 232,475 | | | | | | 4,563,407 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,977,500,000 and 9,923,950,082 shares authorized as of December 31, 2020 and 2021, respectively; 200,000,000 and 193,835,714 shares issued and outstanding as of December 31, 2020 and 2021, respectively) | | | 19 | | | | | 7 | | | | | | 7 | | |
Treasury Shares, at cost (nil and 4,200,000 shares held as of December 31, 2020 and 2021, respectively) | | | 19 | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | | | | 165,412 | | | | | | — | | |
Accumulated deficit | | | | | | | | (2,242,466) | | | | | | (4,109,041) | | |
Accumulated other comprehensive income | | | | | | | | 1,497 | | | | | | 6,048 | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc. | | | | | | | | (2,075,550) | | | | | | (4,102,986) | | |
Non-redeemable non-controlling interests | | | | | | | | 11,507 | | | | | | (5,734) | | |
Total shareholders’ deficit | | | | | | | | (2,064,043) | | | | | | (4,108,720) | | |
Liabilities, mezzanine equity and shareholders’ deficit | | | | | | | | 2,578,086 | | | | | | 3,966,702 | | |
| | | | | | Year ended December 31, | | |||||||||
| | | Note | | | 2020 | | | 2021 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
Revenues | | | 21 | | | | | | | | | | | | | |
Sales of goods revenues (including related parties amounts of RMB1,275,777 and RMB1,466,340 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | 1,678,234 | | | | | | 1,983,817 | | |
Software license revenues (including related parties amounts of RMB18,168 and RMB24,788 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | 71,297 | | | | | | 261,265 | | |
Service revenues (including related parties amounts of RMB444,709 and RMB532,625 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | 491,532 | | | | | | 533,981 | | |
Total revenues | | | | | | | | 2,241,063 | | | | | | 2,779,063 | | |
Cost of goods sold (including related parties amounts of RMB6,073 and RMB220,062 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | (1,524,744) | | | | | | (1,749,188) | | |
Cost of software licenses | | | | | | | | (27,926) | | | | | | (32,164) | | |
Cost of services | | | | | | | | (137,005) | | | | | | (180,518) | | |
Total cost of revenues | | | | | | | | (1,689,675) | | | | | | (1,961,870) | | |
Gross profit | | | | | | | | 551,388 | | | | | | 817,193 | | |
Research and development expenses (including related parties amounts of RMB2,118 and RMB21,069 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | (706,018) | | | | | | (1,209,385) | | |
Selling and marketing expenses (including related parties amounts of RMB192 and nil for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | (60,643) | | | | | | (82,827) | | |
General and administrative expenses (including related parties amounts of RMB2,447 and RMB2,343 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | (215,008) | | | | | | (506,873) | | |
Others, net | | | | | | | | (200) | | | | | | 207 | | |
Total operating expenses | | | | | | | | (981,869) | | | | | | (1,798,878) | | |
Loss from operation | | | | | | | | (430,481) | | | | | | (981,685) | | |
Interest income | | | | | | | | 28,480 | | | | | | 11,783 | | |
Interest expenses (including related parties amounts of RMB872 and RMB212 for the years ended December 31, 2020 and 2021, respectively) | | | | | | | | (59,128) | | | | | | (131,666) | | |
Share of results of equity method investments | | | | | | | | 148 | | | | | | (2,519) | | |
Gains on deconsolidation of a subsidiary | | | 8 | | | | | — | | | | | | 10,579 | | |
Change in fair value of warrant liabilities | | | 13 | | | | | (39,635) | | | | | | (111,299) | | |
Government grants | | | | | | | | 5,998 | | | | | | 4,507 | | |
Foreign currency exchange gains, net | | | | | | | | 54,842 | | | | | | 18,315 | | |
Loss before income taxes | | | | | | | | (439,776) | | | | | | (1,181,985) | | |
Income tax expenses | | | 22 | | | | | (228) | | | | | | (3,447) | | |
Net loss | | | | | | | | (440,004) | | | | | | (1,185,432) | | |
Net loss attributable to non-redeemable non-controlling interests | | | | | | | | 345 | | | | | | 5,011 | | |
Net loss attributable to redeemable non-controlling interests | | | | | | | | — | | | | | | 806 | | |
Net loss attributable to ECARX Holdings Inc. | | | | | | | | (439,659) | | | | | | (1,179,615) | | |
Accretion of redeemable non-controlling interests | | | | | | | | — | | | | | | (1,306) | | |
Net loss available to ECARX Holdings Inc. | | | | | | | | (439,659) | | | | | | (1,180,921) | | |
Accretion of Redeemable Convertible Preferred Shares | | | 17 | | | | | (101,286) | | | | | | (243,564) | | |
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | | | | (540,945) | | | | | | (1,424,485) | | |
Loss per ordinary share | | | | | | | | | | | | | | | | |
− Basic and diluted | | | 23 | | | | | (2.70) | | | | | | (7.18) | | |
Weighted average number of ordinary shares used in computing loss per ordinary share | | | | | | | | | | | | | | | | |
− Basic and diluted | | | 23 | | | | | 200,000,000 | | | | | | 198,407,045 | | |
Net loss | | | | | | | | (440,004) | | | | | | (1,185,432) | | |
Other comprehensive income: | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | | | | 1,497 | | | | | | 4,551 | | |
Comprehensive loss | | | | | | | | (438,507) | | | | | | (1,180,881) | | |
Comprehensive loss attributable to non-redeemable non-controlling interests | | | | | | | | 345 | | | | | | 5,011 | | |
Comprehensive loss attributable to redeemable non-controlling interests | | | | | | | | — | | | | | | 806 | | |
Comprehensive loss attributable to ECARX Holdings Inc. | | | | | | | | (438,162) | | | | | | (1,175,064) | | |
| | | Ordinary Shares | | | Treasury Shares | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive income | | | Total deficit attributable to ordinary shareholders of the Company | | | Non-redeemable non-controlling interests | | | Total shareholders’ deficit | | ||||||||||||||||||||||||||||||||||||
| | | Number of shares | | | Amount | | | Number of shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | RMB | | | | | | | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | ||||||||||||||||||||||||
Balance as of January 1, 2020 | | | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 255,288 | | | | | | (1,802,807) | | | | | | — | | | | | | (1,547,512) | | | | | | 11,852 | | | | | | (1,535,660) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (439,659) | | | | | | — | | | | | | (439,659) | | | | | | (345) | | | | | | (440,004) | | |
Share-based compensation (Note 20) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | — | | | | | | 11,410 | | | | | | — | | | | | | 11,410 | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | — | | | | | | (101,286) | | | | | | — | | | | | | (101,286) | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,497 | | | | | | 1,497 | | | | | | — | | | | | | 1,497 | | |
Balance as of December 31, 2020 | | | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss* | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,179,615) | | | | | | — | | | | | | (1,179,615) | | | | | | (5,011) | | | | | | (1,184,626) | | |
Share-based compensation (Note 20) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | — | | | | | | 163,481 | | | | | | — | | | | | | 163,481 | | |
Re-designation of ordinary shares to Series A Preferred Shares (Note 17) | | | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
Deemed dividend in association with acquisition of an equity-method investment (Note 8) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | | | | | — | | | | | | (689,670) | | |
Deconsolidation of a subsidiary (Note 8) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,335) | | | | | | (14,335) | | |
Accretion of redeemable non-controlling interests Note 18(b) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | | | | | — | | | | | | (1,306) | | |
Contribution from non-controlling shareholders Note 18(a) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (105) | | | | | | — | | | | | | — | | | | | | (105) | | | | | | 2,105 | | | | | | 2,000 | | |
Repurchase of ordinary shares (Note 19) | | | | | (4,200,000) | | | | | | — | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of redeemable convertible preferred shares (Note 17) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | 4,016 | | | | | | — | | | | | | (243,564) | | | | | | — | | | | | | (243,564) | | |
Foreign currency translation adjustment, net of nil income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,551 | | | | | | 4,551 | | | | | | — | | | | | | 4,551 | | |
Balance as of December 31, 2021 | | | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
| | | RMB | | | RMB | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss | | | | | (440,004) | | | | | | (1,185,432) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Allowance for doubtful accounts | | | | | 360 | | | | | | — | | |
Provision of prepayments and other current assets | | | | | — | | | | | | 3,245 | | |
Write-down of inventories | | | | | 44,134 | | | | | | 49,485 | | |
Share-based compensation | | | | | 11,410 | | | | | | 179,933 | | |
Depreciation and amortization | | | | | 58,958 | | | | | | 65,012 | | |
Share of results of equity method investments | | | | | (148) | | | | | | 2,519 | | |
Gains on deconsolidation of a subsidiary | | | | | — | | | | | | (10,579) | | |
Amortization of debt issuance costs | | | | | 55,351 | | | | | | 99,923 | | |
Change in fair value of warrant liabilities | | | | | 39,635 | | | | | | 111,299 | | |
Loss on disposal of property, equipment and intangible assets | | | | | 577 | | | | | | 1,562 | | |
Unrealized exchange gains | | | | | (55,213) | | | | | | (12,478) | | |
Changes in operating assets and liabilities, net of effects of deconsolidation of subsidiary: | | | | | | | | | | | | | |
Accounts receivable – third parties, net | | | | | 499,485 | | | | | | (45,166) | | |
Accounts receivable – related parties, net | | | | | (1,799) | | | | | | (96,169) | | |
Notes receivable | | | | | (3,991) | | | | | | (19,406) | | |
Inventories | | | | | (9,268) | | | | | | (105,557) | | |
Amounts due from related parties | | | | | (2,633) | | | | | | (5,737) | | |
Prepayments and other current assets | | | | | 32,261 | | | | | | (110,035) | | |
Accounts payable – third parties | | | | | (811,649) | | | | | | 18,699 | | |
Accounts payable – related parties | | | | | (21,235) | | | | | | (218,143) | | |
Notes payable | | | | | 111,327 | | | | | | (144,529) | | |
Contract liabilities – third parties | | | | | (2,391) | | | | | | (4,565) | | |
Contract liabilities – related parties | | | | | 30,927 | | | | | | 353,659 | | |
Amounts due to related parties | | | | | 27,376 | | | | | | 5,334 | | |
Accrued expenses and other current liabilities | | | | | 69,834 | | | | | | 186,032 | | |
Other non-current liabilities | | | | | (1,350) | | | | | | 8,769 | | |
Net cash used in operating activities | | | | | (368,046) | | | | | | (872,325) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
| | | RMB | | | RMB | | ||||||
Investing activities: | | | | | | | | | | | | | |
Purchase of property, equipment and intangible assets | | | | | (69,114) | | | | | | (78,863) | | |
Acquisition of long-term investments | | | | | — | | | | | | (1,345,637) | | |
Cash disposed on deconsolidation of a subsidiary | | | | | — | | | | | | (8,360) | | |
Loans to related parties | | | | | — | | | | | | (28,850) | | |
Advances to a related party | | | | | (103,024) | | | | | | (19,806) | | |
Collection of advances to a related party | | | | | 81,026 | | | | | | 90,155 | | |
Net cash used in investing activities | | | | | (91,112) | | | | | | (1,391,361) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series Angel Convertible Redeemable Preferred Shares | | | | | — | | | | | | 81,950 | | |
Proceeds from issuance of Series A Convertible Redeemable Preferred Shares | | | | | 206,422 | | | | | | 1,032,104 | | |
Payment for issuance cost of Series A Convertible Redeemable Preferred Shares | | | | | (8,500) | | | | | | — | | |
Refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares | | | | | 1,032,104 | | | | | | — | | |
Repayment of refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares | | | | | — | | | | | | (1,032,104) | | |
Proceeds from issuance of Series A+ Convertible Redeemable Preferred Shares | | | | | — | | | | | | 1,331,641 | | |
Payment for issuance cost of Series A+ Convertible Redeemable Preferred Shares | | | | | — | | | | | | (10,000) | | |
Proceeds from issuance of Series A++ Convertible Redeemable Preferred Shares | | | | | — | | | | | | 452,241 | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares | | | | | — | | | | | | 324,270 | | |
Refundable deposits received in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares | | | | | — | | | | | | 461,849 | | |
Repayment of refundable deposits in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares | | | | | — | | | | | | (461,849) | | |
Cash contributed by redeemable non-controlling shareholders | | | | | — | | | | | | 30,000 | | |
Cash contributed by non-redeemable non-controlling shareholders | | | | | — | | | | | | 2,000 | | |
Proceeds from short-term borrowings | | | | | 76,000 | | | | | | 947,000 | | |
Repayment for short-term borrowings | | | | | (167,900) | | | | | | (91,000) | | |
Borrowings from related parties | | | | | — | | | | | | 315,152 | | |
Repayment of borrowings from related parties | | | | | — | | | | | | (65,152) | | |
Repayment of long-term debt | | | | | — | | | | | | (1,125,310) | | |
Net cash provided by financing activities | | | | | 1,138,126 | | | | | | 2,192,792 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (10,023) | | | | | | (32,019) | | |
Net increase (decrease) in cash and restricted cash | | | | | 668,945 | | | | | | (102,913) | | |
Cash and restricted cash at the beginning of the year | | | | | 334,931 | | | | | | 1,003,876 | | |
Cash and restricted cash at the end of the year | | | | | 1,003,876 | | | | | | 900,963 | | |
Supplemental information: | | | | | | | | | | | | | |
Income tax paid | | | | | 35 | | | | | | 1,644 | | |
Interest paid | | | | | 2,905 | | | | | | 28,983 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Payable for purchase of property, equipment and intangible assets | | | | | 4,123 | | | | | | 17,882 | | |
Re-designation of ordinary shares to Series A Preferred Shares (Note 17) | | | | | — | | | | | | 97,660 | | |
Issuance of Series B Convertible Redeemable Preferred Shares in connection with acquisition of an equity-method investment (Note 8) | | | | | — | | | | | | 620,703 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Current assets | | | | | | | | | | | | | |
Cash | | | | | 597,772 | | | | | | 642,293 | | |
Restricted cash(i) | | | | | 273,940 | | | | | | 23,004 | | |
Accounts receivable – third parties, net | | | | | 201,126 | | | | | | 184,546 | | |
Accounts receivable – related parties, net(ii) | | | | | 691,871 | | | | | | 813,364 | | |
Notes receivable(iii) | | | | | 118,304 | | | | | | 137,710 | | |
Inventories | | | | | 233,864 | | | | | | 223,319 | | |
Amounts due from related parties(iv) | | | | | 78,616 | | | | | | 42,604 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Prepayments and other current assets | | | | | 118,129 | | | | | | 182,589 | | |
Total current assets | | | | | 2,313,622 | | | ��� | | | 2,249,429 | | |
Non-current assets | | | | | | | | | | | | | |
Long-term investments | | | | | 2,653 | | | | | | 441,586 | | |
Property and equipment, net | | | | | 106,083 | | | | | | 94,387 | | |
Intangible assets, net | | | | | 30,043 | | | | | | 31,026 | | |
Other non-current assets – third parties | | | | | 11,255 | | | | | | 19,904 | | |
Other non-current assets – related parties | | | | | 353 | | | | | | 1,929 | | |
Total non-current assets | | | | | 150,387 | | | | | | 588,832 | | |
Total assets | | | | | 2,464,009 | | | | | | 2,838,261 | | |
Current liabilities | | | | | | | | | | | | | |
Short-term borrowings | | | | | 76,000 | | | | | | 932,000 | | |
Current instalments of long-term debt | | | | | 250,000 | | | | | | — | | |
Accounts payable – third parties | | | | | 715,737 | | | | | | 622,867 | | |
Accounts payable – related parties(ii) | | | | | 349,523 | | | | | | 159,528 | | |
Notes payable | | | | | 271,833 | | | | | | 127,304 | | |
Amounts due to related parties (iv) | | | | | 132,204 | | | | | | 2,452,787 | | |
Contract liabilities, current – third parties | | | | | 5,713 | | | | | | 2,685 | | |
Contract liabilities, current – related parties | | | | | 151,694 | | | | | | 363,285 | | |
Warrant liabilities | | | | | 80,270 | | | | | | — | | |
Accrued expenses and other current liabilities | | | | | 1,308,970 | | | | | | 442,588 | | |
Total current liabilities | | | | | 3,341,944 | | | | | | 5,103,044 | | |
Non-current liabilities | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties | | | | | 55 | | | | | | 317 | | |
Contract liabilities, non-current – related parties | | | | | 359,091 | | | | | | 472,749 | | |
Long-term debt, net, excluding current instalments | | | | | 775,387 | | | | | | — | | |
Other non-current liabilities | | | | | 7,523 | | | | | | 16,292 | | |
Total non-current liabilities | | | | | 1,142,056 | | | | | | 489,358 | | |
Total liabilities | | | | | 4,484,000 | | | | | | 5,592,402 | | |
|
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Revenues(v) | | | | | 2,241,536 | | | | | | 2,755,780 | | |
Net loss | | | | | (495,741) | | | | | | (1,106,865) | | |
Net cash used in operating activities(vi) | | | | | (312,311) | | | | | | (817,989) | | |
Net cash used in investing activities | | | | | (91,112) | | | | | | (436,280) | | |
Net cash provided by financing activities(vii) | | | | | 940,204 | | | | | | 1,047,854 | | |
Net increase in cash and restricted cash | | | | | 536,781 | | | | | | (206,415) | | |
Cash and restricted cash at the beginning of the year | | | | | 334,931 | | | | | | 871,712 | | |
Cash and restricted cash at the end of the year | | | | | 871,712 | | | | | | 665,297 | | |
Category | | | Estimated useful life | |
Machinery and electronic equipment | | | 3 – 10 years | |
Transportation vehicles | | | 4 years | |
Office and other equipment | | | 5 years | |
Leasehold improvement | | | Shorter of the lease term and the estimated useful lives of the assets | |
| | | As of December 31, | | |||
| | | 2020 | | | 2021 | |
Supplier A, a related party | | | 29.8% | | | Less than 10.0% | |
Supplier B, a third party | | | 15.2% | | | 15.5% | |
Supplier C, a third party | | | Less than 10.0% | | | 13.8% | |
Supplier D, a related party | | | Less than 10.0% | | | 10.3% | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Supplier B, a third party | | | | | 35.2% | | | | | | 23.6% | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Cash at bank | | | | | 729,936 | | | | | | 877,959 | | |
Restricted cash | | | | | 273,940 | | | | | | 23,004 | | |
Cash and restricted cash shown in the consolidated statements of cash flows | | | | | 1,003,876 | | | | | | 900,963 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Financial institutions in the mainland of the PRC | | | | | | | | | | | | | |
– Denominated in RMB | | | | | 868,411 | | | | | | 667,686 | | |
– Denominated in US$ | | | | | 135,425 | | | | | | 182,141 | | |
Total cash balances held at mainland PRC financial institutions | | | | | 1,003,836 | | | | | | 849,827 | | |
Financial institutions in Kingdom of Sweden | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”) | | | | | 40 | | | | | | 28,986 | | |
Total cash balances held at Kingdom of Sweden financial institutions | | | | | 40 | | | | | | 28,986 | | |
Financial institutions in the United Kingdom (“UK”) | | | | | | | | | | | | | |
– Denominated in Great Britain Pound (“GBP”) | | | | | — | | | | | | 22,150 | | |
Total cash balances held at UK financial institutions | | | | | — | | | | | | 22,150 | | |
Total cash balances held at financial institutions in RMB | | | | | 1,003,876 | | | | | | 900,963 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Accounts receivable – third parties | | | | | 201,126 | | | | | | 184,546 | | |
Less: Allowance for doubtful accounts, third parties | | | | | — | | | | | | — | | |
Accounts receivable – third parties, net | | | | | 201,126 | | | | | | 184,546 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Accounts receivable – related parties | | | | | 673,784 | | | | | | 768,747 | | |
Less: Allowance for doubtful accounts | | | | | — | | | | | | — | | |
Accounts receivable – related parties, net | | | | | 673,784 | | | | | | 768,747 | | |
|
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Balance at the beginning of the year | | | | | — | | | | | | — | | |
Additions | | | | | 360 | | | | | | — | | |
Write-off | | | | | (360) | | | | | | — | | |
Balance at the end of the year | | | | | — | | | | | | — | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Raw material | | | | | 103,822 | | | | | | 117,845 | | |
Work in process | | | | | 9,112 | | | | | | 2,690 | | |
Finished goods | | | | | 120,930 | | | | | | 102,784 | | |
Total | | | | | 233,864 | | | | | | 223,319 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Prepayments to suppliers | | | | | 109,773 | | | | | | 174,860 | | |
Prepaid rental and deposits | | | | | 4,563 | | | | | | 5,256 | | |
Deferred offering costs | | | | | — | | | | | | 5,719 | | |
Others | | | | | 3,793 | | | | | | 14,240 | | |
Prepayments and other current assets | | | | | 118,129 | | | | | | 200,075 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Equity method investments | | | | | 2,653 | | | | | | 678,225 | | |
Less: Impairment of equity method investments | | | | | — | | | | | | — | | |
Total equity method investments, net | | | | | 2,653 | | | | | | 678,225 | | |
Equity securities | | | | | — | | | | | | 675,824 | | |
Less: Impairment of equity securities | | | | | — | | | | | | — | | |
Total equity securities, net | | | | | — | | | | | | 675,824 | | |
Total long-term investments | | | | | 2,653 | | | | | | 1,354,049 | | |
| | | As of December 31, | | |||
| | | 2021 | | |||
Financial position: | | | | | | | |
Current assets | | | | | 1,464,896 | | |
Non-current assets | | | | | 1,259,714 | | |
Total assets | | | | | 2,724,610 | | |
Current liabilities | | | | | 675,927 | | |
Non-current liabilities | | | | | 956,934 | | |
Total liabilities | | | | | 1,632,861 | | |
Shareholders’ equity | | | | | 1,091,749 | | |
Total liabilities and shareholders’ deficit | | | | | 2,724,610 | | |
| | | Year ended December 31, | | |||
| | | 2021 | | |||
Results of operations: | | | | | | | |
Total revenues | | | | | 711,800 | | |
Loss from operation | | | | | (500,388) | | |
Net loss | | | | | (389,593) | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Machinery and electronic equipment | | | | | 148,096 | | | | | | 158,849 | | |
Transportation vehicles | | | | | 5,245 | | | | | | 7,600 | | |
Office and other equipment | | | | | 4,101 | | | | | | 7,219 | | |
Leasehold improvements | | | | | 30,065 | | | | | | 39,166 | | |
Construction in progress | | | | | 365 | | | | | | 5,994 | | |
Property and equipment | | | | | 187,872 | | | | | | 218,828 | | |
Less: accumulated depreciation | | | | | (81,789) | | | | | | (115,672) | | |
Property and equipment, net | | | | | 106,083 | | | | | | 103,156 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Cost of revenues | | | | | 1,684 | | | | | | 1,401 | | |
Selling and marketing expenses | | | | | 355 | | | | | | 290 | | |
General and administrative expenses | | | | | 23,148 | | | | | | 26,530 | | |
Research and development expenses | | | | | 13,293 | | | | | | 14,916 | | |
Total depreciation expenses | | | | | 38,480 | | | | | | 43,137 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Software | | | | | 71,841 | | | | | | 69,732 | | |
Less: accumulated amortization | | | | | (41,798) | | | | | | (38,706) | | |
Intangible assets, net | | | | | 30,043 | | | | | | 31,026 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Cost of revenues | | | | | 96 | | | | | | 77 | | |
Selling and marketing expenses | | | | | 1,027 | | | | | | 876 | | |
General and administrative expenses | | | | | 2,535 | | | | | | 5,845 | | |
Research and development expenses | | | | | 16,820 | | | | | | 15,077 | | |
Total amortization expenses | | | | | 20,478 | | | | | | 21,875 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Unsecured bank loans | | | | | 76,000 | | | | | | 932,000 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Current liabilities – third parties | | | | | 7,677 | | | | | | 2,685 | | |
Current liabilities – related parties | | | | | 151,694 | | | | | | 363,285 | | |
Non-current liabilities – third parties | | | | | 55 | | | | | | 317 | | |
Non-current liabilities – related parties | | | | | 359,091 | | | | | | 472,749 | | |
Contract liabilities, current and non-current | | | | | 518,517 | | | | | | 839,036 | | |
Year ending December 31, | | | Amount | | |||
2022 | | | | | 365,970 | | |
2023 | | | | | 190,916 | | |
2024 | | | | | 148,155 | | |
2025 | | | | | 96,651 | | |
2026 | | | | | 36,835 | | |
2027 | | | | | 322 | | |
2028 | | | | | 187 | | |
| | | As of December 31, 2020 | |
Risk-free rate of return (%) | | | 3.34% | |
Volatility | | | 46.85% | |
Expected dividend yield | | | 0.0% | |
Expected term | | | 3.6 years | |
Fair value of the underlying ordinary shares | | | RMB31.34 | |
| | | January 1, 2020 | | | Addition | | | Change in fair value included in losses | | | Settlement | | | December 31, 2020 | | |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities | | | | | 40,635 | | | | | | — | | | | | | 39,635 | | | | | | — | | | | | | 80,270 | | |
| | | January 1, 2021 | | | Addition | | | Change in fair value included in losses | | | Settlement (See Note 17) | | | December 31, 2021 | | |||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liabilities | | | | | 80,270 | | | | | | — | | | | | | 111,299 | | | | | | (191,569) | | | | | | — | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Refundable deposit for Series A Preferred Shares (see Note 17) | | | | | 1,032,104 | | | | | | — | | |
Salaries and benefits payables | | | | | 162,329 | | | | | | 228,999 | | |
Taxes payable | | | | | 31,078 | | | | | | 39,094 | | |
Product warranties | | | | | 15,070 | | | | | | 40,263 | | |
Other payables and accrued charges* | | | | | 68,432 | | | | | | 150,623 | | |
Accrued expenses and other current liabilities | | | | | 1,309,013 | | | | | | 458,979 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Long-term interest-free government loans | | | | | 1,125,310 | | | | | | — | | |
Less: | | | | | | | | | | | | | |
Unamortized debt issuance costs | | | | | (99,923) | | | | | | — | | |
Long-term debt, net unamortized debt issuance costs | | | | | 1,025,387 | | | | | | — | | |
Current instalments | | | | | 250,000 | | | | | | — | | |
Long-term debt, net, excluding current instalments | | | | | 775,387 | | | | | | — | | |
| | | Series Angel Preferred Shares | | | Series A Preferred Shares | | | Series A+ Preferred Shares | | | Series A++ Preferred Shares | | | Series B Preferred Shares | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Subscription receivable | | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Subscription receivable | | | Total | | |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2020 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of preferred shares | | | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,238,526 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 206,422 | | |
Issuance cost | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,500) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 101,286 | | |
Foreign currency translation adjustment | | | | | — | | | �� | | | — | | | | | | — | | | | | | (66,733) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (66,733) | | |
Balance as of December 31, 2020 | | | | | — | | | | | | — | | | | | | 22,500,000 | | | | | | 1,264,579 | | | | | | (1,032,104) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 232,475 | | |
Issuance of preferred shares | | | | | 5,043,104 | | | | | | 273,519 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,612,081 | | | | | | 1,331,641 | | | | | | 7,164,480 | | | | | | 452,241 | | | | | | 14,765,967 | | | | | | 1,104,188 | | | | | | (159,215) | | | | | | 3,002,374 | | |
Issuance cost | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,000) | | |
Re-designation of ordinary shares into Series A Preferred Shares | | | | | — | | | | | | — | | | | | | 1,964,286 | | | | | | 97,660 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,660 | | |
Subscription contributions from shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,032,104 | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | — | | | | | | 13,655 | | | | | | — | | | | | | 99,161 | | | | | | — | | | | | | — | | | | | | 79,336 | | | | | | — | | | | | | 23,005 | | | | | | — | | | | | | 28,407 | | | | | | — | | | | | | 243,564 | | |
Foreign currency translation adjustment | | | | | — | | | | | | (3,589) | | | | | | — | | | | | | (32,087) | | | | | | — | | | | | | — | | | | | | (14,306) | | | | | | — | | | | | | 167 | | | | | | — | | | | | | (15,278) | | | | | | (177) | | | | | | (65,270) | | |
Balance as of December 31, 2021 | | | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | — | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
| | | Year ended December 31, | | |||
| | | 2021 | | |||
Balance as of January 1, 2021 | | | | | — | | |
Add: Capital contribution | | | | | 30,000 | | |
Less: Comprehensive loss | | | | | (806) | | |
Accretion of redeemable non-controlling interests | | | | | 1,306 | | |
Balance as of December 31, 2021 | | | | | 30,500 | | |
| | | Number of RSUs | | | Weighted Average Exercise Price | | | Weighted Average Fair value at grant date | | | Weighted remaining contractual years | | | Aggregate intrinsic value | | |||||||||||||||
| | | | | | | | | US$ | | | US$ | | | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021 | | | | | 13,600,000 | | | | | | 0.06 | | | | | | 4.36 | | | | | | | | | | | | | | |
Granted (new RSUs) | | | | | 2,423,117 | | | | | | 1.47 | | | | | | 6.14 | | | | | | | | | | | | | | |
Granted (replacement RSUs) | | | | | 6,461,559 | | | | | | 0.34 | | | | | | 8.21 | | | | | | | | | | | | | | |
Forfeited | | | | | (100,000) | | | | | | 0.01 | | | | | | 4.42 | | | | | | | | | | | | | | |
Replaced | | | | | (6,461,559) | | | | | | 0.34 | | | | | | 4.64 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021 | | | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
Vested and expected to vest as of December 31, 2021 | | | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | 8.85 | | | | | | 5.97 | | |
Exercisable as of December 31, 2021 | | | | | 4,276,000 | | | | | | 0.10 | | | | | | 6.74 | | | | | | 8.79 | | | | | | 6.65 | | |
| | | Year ended December 31, | | |||
| | | 2020 | | | 2021 | |
Risk-free rate of return | | | 0.17% – 2.91% | | | 0.35% – 2.70% | |
Volatility | | | 44.68% – 54.39% | | | 41.13% – 50.60% | |
Expected dividend yield | | | 0.0% | | | 0.0% | |
Fair value of underlying ordinary share | | | US$3.77 – US$4.80 (equivalent to RMB25.95 – RMB31.34) | | | US$5.08 – US$8.89 (equivalent to RMB33.37 – RMB56.61) | |
Expected terms | | | 10 years | | | 10 years | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Research and development expenses | | | | | 6,501 | | | | | | 80,872 | | |
Selling and marketing expenses | | | | | 723 | | | | | | 7,321 | | |
Cost of revenues | | | | | — | | | | | | 6,524 | | |
General and administrative expenses | | | | | 4,186 | | | | | | 68,764 | | |
Total | | | | | 11,410 | | | | | | 163,481 | | |
| | | Number of options | | | Weighted Average Exercise Price | | | Weighted Average Fair value at grant date | | | Weighted remaining contractual years | | | Aggregate intrinsic value | | |||||||||||||||
| | | | | | | | | US$ | | | US$ | | | | | | | | | | | | | | ||||||
Outstanding at January 1, 2021 | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
Granted | | | | | 11,379,900 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Forfeited | | | | | (247,025) | | | | | | 11.57 | | | | | | 3.48 | | | | | | | | | | | | | | |
Outstanding at December 31, 2021 | | | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Vested and expected to vest as of December 31, 2021 | | | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | 9.68 | | | | | | — | | |
Exercisable as of December 31, 2021 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Year ended December 31, | |
| | | 2021 | |
Risk-free rate of return | | | 1.20% – 1.65% | |
Volatility | | | 44.03% – 44.47% | |
Expected dividend yield | | | 0.0% | |
Fair value of underlying ordinary share | | | US$8.33 – US$9.01 | |
Expected terms | | | 10 years | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Sales of goods revenues | | | | | 1,678,234 | | | | | | 1,983,817 | | |
Automotive computing platform | | | | | 1,265,227 | | | | | | 1,423,548 | | |
SoC Core Modules | | | | | 203,402 | | | | | | 333,421 | | |
Automotive merchandise and other products | | | | | 209,605 | | | | | | 226,848 | | |
Software license revenues | | | | | 71,297 | | | | | | 261,265 | | |
Service revenues | | | | | 491,532 | | | | | | 533,981 | | |
Automotive computing Platform – Design and development service | | | | | 297,801 | | | | | | 306,358 | | |
Connectivity service | | | | | 172,841 | | | | | | 188,349 | | |
Other services | | | | | 20,890 | | | | | | 39,274 | | |
Total revenues | | | | | 2,241,063 | | | | | | 2,779,063 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Point in time | | | | | 2,068,222 | | | | | | 2,590,714 | | |
Over time | | | | | 172,841 | | | | | | 188,349 | | |
Total revenues | | | | | 2,241,063 | | | | | | 2,779,063 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
The Cayman Islands | | | | | 55,644 | | | | | | (4,811) | | |
Hong Kong S.A.R | | | | | 93 | | | | | | (53,347) | | |
Sweden | | | | | — | | | | | | (310) | | |
United Kingdom | | | | | — | | | | | | (11,164) | | |
The PRC, excluding Hong Kong S.A.R. | | | | | (495,513) | | | | | | (1,112,353) | | |
Total | | | | | (439,776) | | | | | | (1,181,985) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Current income tax expense | | | | | 228 | | | | | | 3,447 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Computed expected income tax benefit | | | | | (25)% | | | | | | (25)% | | |
Effect of preferential tax rate | | | | | 11% | | | | | | 10% | | |
Effect of different tax jurisdiction | | | | | (3)% | | | | | | (1)% | | |
Non-deductible expenses | | | | | 4% | | | | | | 5% | | |
Research and development expenses additional deduction | | | | | (8)% | | | | | | (6)% | | |
Change in valuation allowance | | | | | 21% | | | | | | 17% | | |
Actual income tax expense | | | | | — | | | | | | — | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Inventories | | | | | 6,658 | | | | | | 6,431 | | |
Bad debt provision | | | | | — | | | | | | 487 | | |
Accrued product warranties | | | | | 3,389 | | | | | | 8,483 | | |
Accrued salaries and benefits | | | | | 7,398 | | | | | | 8,704 | | |
Uninvoiced expenditures and other liabilities | | | | | 50,764 | | | | | | 48,520 | | |
Unrealized investment loss of equity method investments | | | | | 1,217 | | | | | | 3,395 | | |
Donation | | | | | — | | | | | | 450 | | |
Net operating loss carryforwards | | | | | 292,945 | | | | | | 473,845 | | |
Total deferred tax assets | | | | | 362,371 | | | | | | 550,315 | | |
Less: valuation allowance | | | | | (362,371) | | | | | | (550,315) | | |
Net deferred income tax assets | | | | | — | | | | | | — | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Balance as of January 1, | | | | | 268,702 | | | | | | 362,371 | | |
Increase during the year | | | | | 93,669 | | | | | | 187,944 | | |
Balance as of December 31 | | | | | 362,371 | | | | | | 550,315 | | |
Year ending December 31, | | | Amount | | |||
2022 | | | | | 7,771 | | |
2023 | | | | | 21,870 | | |
2024 | | | | | 13,017 | | |
2025 | | | | | 2,135 | | |
2026 | | | | | 42,047 | | |
Thereafter | | | | | 2,946,673 | | |
Total | | | | | 3,033,513 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss attributable to ECARX Holdings Inc. | | | | | (439,659) | | | | | | (1,180,921) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (101,286) | | | | | | (243,564) | | |
Numerator for basic and diluted net loss per share calculation | | | | | (540,945) | | | | | | (1,424,485) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares – basic and diluted | | | | | 200,000,000 | | | | | | 198,407,045 | | |
Denominator for basic and diluted net loss per share calculation | | | | | 200,000,000 | | | | | | 198,407,045 | | |
Net loss per share attributable to ordinary shareholders | | | | | | | | | | | | | |
– Basic and diluted | | | | | (2.70) | | | | | | (7.18) | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Redeemable convertible preferred shares | | | | | 22,500,000 | | | | | | 76,049,918 | | |
Warrants | | | | | 5,043,104 | | | | | | — | | |
| | | Total | | | Less than one year | | | 1-2 Years | | | 2-3 Years | | ||||||||||||
Operating lease commitment | | | | | 59,226 | | | | | | 34,882 | | | | | | 21,169 | | | | | | 3,175 | | |
| | | Total | | | Less than one year | | ||||||
Purchase commitment | | | | | 126,494 | | | | | | 126,494 | | |
| | | Total | | | Less than one year | | ||||||
Capital commitment | | | | | 14,597 | | | | | | 14,597 | | |
Names of the major related parties | | | Nature of relationship | |
Zhejiang Geely Holding Group Co., Ltd and its subsidiaries (“Geely Group”) | | | Entity controlled by the controlling shareholder of the Company | |
Proton Holdings Berhad and its subsidiaries (“Proton Group”) | | | Entity that the controlling shareholder of the Company has significant influence | |
Zhejiang Huanfu Technology Co., Ltd., (“Zhejiang Huanfu”, formerly known as Zhejiang Yikatong Technology Co., Ltd., “Zhejiang Yikatong”) | | | Entity controlled by the controlling shareholder of the Company | |
Xi’an Liansheng Intelligent Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
SiEngine Technology Co., Ltd. (“SiEngine”) | | | Entity which is under significant influence of the Company | |
Anhui Xinzhi Technology Co., Ltd. | | | Entity which is under significant influence of the Company | |
Suzhou Tongjie Automotive Electronics Co., Ltd. | | | Entity which is under significant influence of the Company | |
JICA Intelligent Robotics Co., Ltd. (“JICA Intelligent”) | | | Entity which is under significant influence of the Company | |
Hubei Dongjun Automotive Electronic Technology Co., Ltd. and its subsidiary | | | Entity which is under significant influence of the Company | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Revenues(i): | | | | | | | | | | | | | |
Sales of goods revenues | | | | | 1,275,777 | | | | | | 1,466,340 | | |
Automotive computing platform | | | | | 1,231,429 | | | | | | 1,410,566 | | |
Automotive merchandise and other products | | | | | 44,348 | | | | | | 55,774 | | |
Software license revenues | | | | | 18,168 | | | | | | 24,788 | | |
Service revenues | | | | | 444,709 | | | | | | 532,625 | | |
Automotive computing platform – Design and development service | | | | | 251,471 | | | | | | 306,027 | | |
Connectivity service | | | | | 172,490 | | | | | | 187,781 | | |
Other services | | | | | 20,748 | | | | | | 38,817 | | |
Total | | | | | 1,738,654 | | | | | | 2,023,753 | | |
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Purchase of products and services(ii) | | | | | 8,186 | | | | | | 293,552 | | |
Rental of office space, and administrative services(ii) | | | | | 3,391 | | | | | | 1,093 | | |
Interest income on loans due from related parties(iv) | | | | | — | | | | | | 717 | | |
Interest expense on borrowings due to related parties(iii) | | | | | 872 | | | | | | 212 | | |
Loans to related parties(iv) | | | | | — | | | | | | 28,850 | | |
Advances to Zhejiang Huanfu(iv) | | | | | 103,024 | | | | | | 19,806 | | |
Collection of advances to Zhejiang Huanfu(iv) | | | | | 81,026 | | | | | | 90,155 | | |
Repayment of borrowings from related parties(iii) | | | | | — | | | | | | 65,152 | | |
Borrowings from related parties(iii) | | | | | — | | | | | | 315,152 | | |
Transfer of property and equipment to Zhejiang Huanfu(v) | | | | | — | | | | | | 707 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Accounts receivable – related parties, net(i) | | | | | 673,784 | | | | | | 768,747 | | |
Amounts due from related parties(ii)(iv) | | | | | 78,616 | | | | | | 41,278 | | |
Accounts payable – related parties(ii) | | | | | 343,017 | | | | | | 111,531 | | |
Amounts due to related parties(iii)(vi)(viii) | | | | | 53,905 | | | | | | 376,906 | | |
Other non-current assets – related parties(vii) | | | | | 353 | | | | | | 1,929 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | | 98,271 | | | | | | 158,755 | | |
Prepayments and other assets | | | | | — | | | | | | 5,751 | | |
Amounts due from related parties | | | | | 97,873 | | | | | | 3,217,624 | | |
Total current assets | | | | | 196,144 | | | | | | 3,382,130 | | |
| | | As of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Total assets | | | | | 196,144 | | | | | | 3,382,130 | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable | | | | | — | | | | | | 108 | | |
Amounts due to related parties | | | | | 7,803 | | | | | | 85,390 | | |
Share of losses in excess of investments in subsidiaries and VIEs | | | | | 2,031,416 | | | | | | 2,866,711 | | |
Total current liabilities | | | | | 2,039,219 | | | | | | 2,952,209 | | |
Total liabilities | | | | | 2,039,219 | | | | | | 2,952,209 | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares | | | | | — | | | | | | 283,585 | | |
Series A Redeemable Convertible Preferred Shares | | | | | 1,264,579 | | | | | | 1,429,313 | | |
Series A+ Redeemable Convertible Preferred Shares | | | | | — | | | | | | 1,386,671 | | |
Series A++ Redeemable Convertible Preferred Shares | | | | | — | | | | | | 475,413 | | |
Series B Redeemable Convertible Preferred Shares | | | | | — | | | | | | 1,117,317 | | |
Subscription receivable from Series A Redeemable Convertible Preferred Shares | | | | | (1,032,104) | | | | | | — | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder | | | | | — | | | | | | (159,392) | | |
Total mezzanine equity | | | | | 232,475 | | | | | | 4,532,907 | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
Ordinary Shares | | | | | 7 | | | | | | 7 | | |
Treasury Shares | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | 165,412 | | | | | | — | | |
Accumulated deficit | | | | | (2,242,466) | | | | | | (4,109,041) | | |
Accumulated other comprehensive income | | | | | 1,497 | | | | | | 6,048 | | |
Total shareholders’ deficit | | | | | (2,075,550) | | | | | | (4,102,986) | | |
Total liabilities, mezzanine equity and shareholders’ deficit | | | | | 196,144 | | | | | | 3,382,130 | | |
|
| | | Year end of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
General and administrative expenses | | | | | — | | | | | | (17,660) | | |
Interest income | | | | | 431 | | | | | | 885 | | |
Interest expenses | | | | | — | | | | | | (514) | | |
Foreign currency exchange gains | | | | | 55,213 | | | | | | 12,478 | | |
Share of losses from subsidiaries and VIEs | | | | | (495,303) | | | | | | (1,176,110) | | |
Loss before income taxes | | | | | (439,659) | | | | | | (1,180,921) | | |
| | | Year end of December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Income tax expenses | | | | | — | | | | | | — | | |
Net loss | | | | | (439,659) | | | | | | (1,180,921) | | |
|
| | | Year ended December 31, | | |||||||||
| | | 2020 | | | 2021 | | ||||||
Net cash used in operating activities | | | | | (266) | | | | | | (22,741) | | |
Net cash used in investing activities | | | | | (97,873) | | | | | | (3,121,321) | | |
Net cash provided by financing activities | | | | | 206,422 | | | | | | 3,222,206 | | |
Effect of foreign currency exchange rate changes on cash | | | | | (10,012) | | | | | | (17,660) | | |
Net increase in cash | | | | | 98,271 | | | | | | 60,484 | | |
Cash at beginning of the year | | | | | — | | | | | | 98,271 | | |
Cash at end of the year | | | | | 98,271 | | | | | | 158,755 | | |
| | | Note | | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Cash | | | 1(d) | | | | | 877,959 | | | | | | 583,146 | | |
Restricted cash (including restricted cash of VIEs that can only be used to settle the VIEs’ obligation of RMB23,004 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 1(d) | | | | | 23,004 | | | | | | 55,000 | | |
Accounts receivable – third parties, net | | | 2 | | | | | 184,546 | | | | | | 227,964 | | |
Accounts receivable – related parties, net | | | 2, 21(c) | | | | | 768,747 | | | | | | 217,563 | | |
Notes receivable (including notes receivable of VIEs that can only be used to settle the VIEs’ obligation of RMB110,550 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 3 | | | | | 137,710 | | | | | | 113,839 | | |
Inventories | | | 4 | | | | | 223,319 | | | | | | 183,471 | | |
Amounts due from related parties | | | 21(c) | | | | | 41,278 | | | | | | 32,037 | | |
Prepayments and other current assets | | | 5 | | | | | 200,075 | | | | | | 222,219 | | |
Total current assets | | | | | | | | 2,456,638 | | | | | | 1,635,239 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Long-term investments | | | 6 | | | | | 1,354,049 | | | | | | 1,225,301 | | |
Property and equipment, net | | | 7 | | | | | 103,156 | | | | | | 100,684 | | |
Intangible assets, net | | | 8 | | | | | 31,026 | | | | | | 29,972 | | |
Operating lease right-of-use assets | | | 12 | | | | | — | | | | | | 101,663 | | |
Other non-current assets – third parties | | | | | | | | 19,904 | | | | | | 19,139 | | |
Other non-current assets – related parties | | | 21(c) | | | | | 1,929 | | | | | | 208,503 | | |
Total non-current assets | | | | | | | | 1,510,064 | | | | | | 1,685,262 | | |
Total assets | | | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
| | | Note | | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
LIABILITIES | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Short-term borrowings (including short-term borrowings of the VIEs without recourse to the Company of RMB932,000 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 9 | | | | | 932,000 | | | | | | 480,000 | | |
Accounts payable – third parties (including accounts payable of the VIEs without recourse to the Company of RMB622,867 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | | | | | | 649,967 | | | | | | 490,178 | | |
Accounts payable – related parties (including accounts payable of the VIEs without recourse to the Company of RMB99,906 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 21(c) | | | | | 111,531 | | | | | | 142,305 | | |
Notes payable (including notes payable of the VIEs without recourse to the Company of RMB127,304 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | | | | | | 127,304 | | | | | | 155,000 | | |
Convertible notes payable to a related party | | | 11 | | | | | — | | | | | | 66,981 | | |
Amounts due to related parties (including amounts due to related parties of the VIEs without recourse to the Company of RMB309,010 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 21(c) | | | | | 376,906 | | | | | | 712,211 | | |
Contract liabilities, current – third parties (including contract liabilities, current – third parties, of the VIEs without recourse to the Company of RMB2,685 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 17 | | | | | 2,685 | | | | | | 993 | | |
Contract liabilities, current – related parties (including contract liabilities, current – related parties, of the VIEs without recourse to the Company of RMB363,285 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 17 | | | | | 363,285 | | | | | | 235,276 | | |
Current operating lease liabilities | | | 12 | | | | | — | | | | | | 31,900 | | |
Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the VIEs without recourse to the Company of RMB442,588 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 10 | | | | | 458,979 | | | | | | 363,157 | | |
Total current liabilities | | | | | | | | 3,022,657 | | | | | | 2,678,001 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Contract liabilities, non-current – third parties (including contract liabilities, non-current – third parties of the VIEs without recourse to the Company of RMB317 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 17 | | | | | 317 | | | | | | 193 | | |
Contract liabilities, non-current – related parties (including contract liabilities, non-current – related parties of the VIEs without recourse to the Company of RMB472,749 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | 17 | | | | | 472,749 | | | | | | 373,365 | | |
Operating lease liabilities, non-current | | | 12 | | | | | — | | | | | | 68,476 | | |
| | | Note | | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
Other non-current liabilities (including other non-current liabilities of the VIEs without recourse to the Company of RMB16,292 and nil as of December 31, 2021 and June 30, 2022, respectively) | | | | | | | | 16,292 | | | | | | 20,049 | | |
Total non-current liabilities | | | | | | | | 489,358 | | | | | | 462,083 | | |
Total liabilities | | | | | | | | 3,512,015 | | | | | | 3,140,084 | | |
| | | | | | | | | | | | | | | | |
Commitments and contingencies | | | 20 | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | | | |
Series Angel Redeemable Convertible Preferred Shares (US$0.000005 par value, 5,043,104 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB283,585 and RMB309,181 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB273,519 as of December 31, 2021 and June 30, 2022, respectively) | | | 13 | | | | | 283,585 | | | | | | 309,181 | | |
Series A Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,464,286 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,429,313 and RMB1,553,405 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,336,186 as of December 31, 2021 and June 30, 2022, respectively) | | | 13 | | | | | 1,429,313 | | | | | | 1,553,405 | | |
Series A+ Redeemable Convertible Preferred Shares (US$0.000005 par value, 24,612,081 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,386,671 and RMB1,511,727 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,331,641 as of December 31, 2021 and June 30, 2022, respectively) | | | 13 | | | | | 1,386,671 | | | | | | 1,511,727 | | |
Series A++ Redeemable Convertible Preferred Shares (US$0.000005 par value, 7,164,480 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB475,413 and RMB518,320 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB452,241 as of December 31, 2021 and June 30, 2022, respectively) | | | 13 | | | | | 475,413 | | | | | | 518,320 | | |
Series B Redeemable Convertible Preferred Shares (US$0.000005 par value, 14,765,967 shares authorized, issued and outstanding as of December 31, 2021 and June 30, 2022; Redemption value of RMB1,117,317 and RMB1,219,213 as of December 31, 2021 and June 30, 2022; Liquidation preference of RMB1,104,188 as of December 31, 2021 and June 30, 2022, respectively) | | | 13 | | | | | 1,117,317 | | | | | | 1,219,213 | | |
Subscription receivable from a Series B Redeemable Convertible Preferred Shareholder | | | 13 | | | | | (159,392) | | | | | | — | | |
Redeemable non-controlling interests | | | 14(a) | | | | | 30,500 | | | | | | — | | |
Total mezzanine equity | | | | | | | | 4,563,407 | | | | | | 5,111,846 | | |
|
| | | Note | | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
| | | | | | RMB | | | RMB | | ||||||
| | | | | | | | | | | | | | | | |
SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | |
Ordinary Shares (US$0.000005 par value, 9,923,950,082 shares authorized as of December 31, 2021 and June 30, 2022; 193,835,714 and 198,035,714 shares issued and outstanding as of December 31, 2021 and June 30, 2022, respectively) | | | | | | | | 7 | | | | | | 7 | | |
Treasury Shares, at cost (4,200,000 and nil shares held as of December 31, 2021 and June 30, 2022, respectively) | | | | | | | | — | | | | | | — | | |
Additional paid-in capital | | | | | | | | — | | | | | | 17,195 | | |
Accumulated deficit | | | | | | | | (4,109,041) | | | | | | (4,740,364) | | |
Accumulated other comprehensive income (loss) | | | | | | | | 6,048 | | | | | | (208,267) | | |
Total deficit attributable to ordinary shareholders of ECARX Holdings Inc. | | | | | | | | (4,102,986) | | | | | | (4,931,429) | | |
Non-redeemable non-controlling interests | | | 14(b) | | | | | (5,734) | | | | | | — | | |
Total shareholders’ deficit | | | | | | | | (4,108,720) | | | | | | (4,931,429) | | |
Liabilities, mezzanine equity and shareholders’ deficit | | | | | | | | 3,966,702 | | | | | | 3,320,501 | | |
|
| | | | | | Six Months Ended June 30, | | | |||||||||||
| | | Note | | | 2021 | | | 2022 | | | ||||||||
| | | | | | RMB | | | RMB | | | ||||||||
Revenues | | | 17 | | | | | | | | | | | | | | | ||
Sales of goods revenues (including related parties amounts of RMB597,777 and RMB613,655 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | 802,679 | | | | | | 858,080 | | | | ||
Software license revenues (including related parties amounts of RMB10,791 and RMB15,481 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | 162,303 | | | | | | 78,995 | | | | ||
Service revenues (including related parties amounts of RMB114,054 and RMB375,298 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | 119,880 | | | | | | 375,495 | | | | ||
Total revenues | | | | | | | | 1,084,862 | | | | | | 1,312,570 | | | | ||
Cost of goods sold (including related parties amounts of RMB1,329 and RMB164,888 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (689,052) | | | | | | (687,208) | | | | ||
Cost of software licenses | | | | | | | | (16,167) | | | | | | (29,577) | | | | ||
Cost of services (including related parties amounts of nil and RMB22,097 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (82,984) | | | | | | (169,138) | | | | ||
Total cost of revenues | | | | | | | | (788,203) | | | | | | (885,923) | | | | ||
Gross profit | | | | | | | | 296,659 | | | | | | 426,647 | | | | ||
Research and development expenses (including related parties amounts of RMB926 and RMB29,642 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (485,894) | | | | | | (596,055) | | | | ||
Selling and marketing expenses (including related parties amounts of nil and RMB64 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (30,806) | | | | | | (34,738) | | | | ||
General and administrative expenses (including related parties amounts of RMB213 and RMB1,004 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (186,335) | | | | | | (408,007) | | | | ||
Other general expenses | | | | | | | | (455) | | | | | | (1,534) | | | | | |
Total operating expenses | | | | | | | | (703,490) | | | | | | (1,040,334) | | | | ||
Loss from operation | | | | | | | | (406,831) | | | | | | (613,687) | | | | ||
Interest income (including related parties amounts of nil and RMB2,759 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | 7,111 | | | | | | 4,584 | | | | ||
Interest expenses (including related parties amounts of RMB131 and RMB4,517 for the six months ended June 30, 2021 and 2022, respectively) | | | | | | | | (111,054) | | | | | | (19,153) | | | | ||
Share of results of equity method investments | | | | | | | | 487 | | | | | | (65,995) | | | | ||
Unrealized gains on equity securities | | | 6 | | | | | — | | | | | | 34,615 | | | | ||
Gains on deconsolidation of a subsidiary | | | 6 | | | | | — | | | | | | 71,974 | | | | ||
Change in fair value of warrant liabilities | | | | | | | | (111,299) | | | | | | — | | | | ||
Government grants | | | 15 | | | | | 3,031 | | | | | | 28,154 | | | | ||
Foreign currency exchange gain (loss), net | | | | | | | | 13,637 | | | | | | (10,656) | | | | ||
Loss before income taxes | | | | | | | | (604,918) | | | | | | (570,164) | | | | ||
Income tax expenses | | | 18 | | | | | (1,418) | | | | | | (432) | | | | ||
Net loss | | | | | | | | (606,336) | | | | | | (570,596) | | | | ||
Net (income) loss attributable to non-redeemable non-controlling interests | | | | | | | | (1,584) | | | | | | 1,444 | | | | ||
Net loss attributable to redeemable non-controlling interests | | | | | | | | — | | | | | | 464 | | | | ||
Net loss attributable to ECARX Holdings Inc. | | | | | | | | (607,920) | | | | | | (568,688) | | | | ||
Accretion of redeemable non-controlling interests | | | 14 | | | | | — | | | | | | (714) | | | | ||
Net loss available to ECARX Holdings Inc. | | | | | | | | (607,920) | | | | | | (569,402) | | | | ||
Accretion of Redeemable Convertible Preferred Shares | | | 13 | | | | | (67,078) | | | | | | (177,842) | | | | ||
Net loss available to ECARX Holdings Inc. ordinary shareholders | | | | | | | | (674,998) | | | | | | (747,244) | | | | ||
Loss per ordinary share | | | | | | | | | | | | | | | | | | ||
— Basic and diluted | | | 19 | | | | | (3.40) | | | | | | (3.77) | | | | ||
Weighted average number of ordinary shares used in computing loss per ordinary share | | | | | | | | | | | | | | | | | | ||
— Basic and diluted | | | 19 | | | | | 198,777,778 | | | | | | 198,035,714 | | | | ||
Net loss | | | | | | | | (606,336) | | | | | | (570,596) | | | | ||
Other comprehensive loss: | | | | | | | | | | | | | | | | | | ||
Foreign currency translation adjustments, net of nil income taxes | | | | | | | | (13,646) | | | | | | (214,315) | | | | ||
Comprehensive loss | | | | | | | | (619,982) | | | | | | (784,911) | | | | ||
Comprehensive (income) loss attributable to non-redeemable non-controlling interests | | | | | | | | (1,584) | | | | | | 1,444 | | | | ||
Comprehensive loss attributable to redeemable non-controlling interests | | | | | | | | — | | | | | | 464 | | | | ||
Comprehensive loss attributable to ECARX Holdings Inc. | | | | | | | | (621,566) | | | | | | (783,003) | | | |
| | | Ordinary Shares | | | Treasury Shares | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive income | | | Total deficit attributable to ordinary shareholders of the Company | | | Non-redeemable non-controlling interests | | | Total shareholders’ deficit | | ||||||||||||||||||||||||||||||||||||
| | | Number of shares | | | Amount | | | Number of shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | RMB | | | | | | | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | ||||||||||||||||||||||||
Balance as of January 1, 2021 | | | | | 200,000,000 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 165,412 | | | | | | (2,242,466) | | | | | | 1,497 | | | | | | (2,075,550) | | | | | | 11,507 | | | | | | (2,064,043) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (607,920) | | | | | | — | | | | | | (607,920) | | | | | | 1,584 | | | | | | (606,336) | | |
Share-based compensation (Note 16) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | — | | | | | | 23,365 | | | | | | — | | | | | | 23,365 | | |
Accretion of redeemable convertible preferred shares | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | — | | | | | | (67,078) | | | | | | — | | | | | | (67,078) | | |
Re-designation of ordinary shares into Series A Preferred Shares | | | | | (1,964,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | — | | | | | | (81,208) | | | | | | — | | | | | | (81,208) | | |
Contribution from non-controlling shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | | | | | 2,000 | | |
Foreign currency translation adjustments, net of nil income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,646) | | | | | | (13,646) | | | | | | — | | | | | | (13,646) | | |
Balance as of June 30, 2021 | | | | | 198,035,714 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 40,491 | | | | | | (2,850,386) | | | | | | (12,149) | | | | | | (2,822,037) | | | | | | 15,091 | | | | | | (2,806,946) | | |
| | | Ordinary Shares | | | Treasury Shares | | | Additional paid-in capital | | | Accumulated deficit | | | Accumulated other comprehensive income | | | Total deficit attributable to ordinary shareholders of the Company | | | Non-redeemable non-controlling interests | | | Total shareholders’ deficit | | ||||||||||||||||||||||||||||||||||||
| | | Number of shares | | | Amount | | | Number of shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | RMB | | | | | | | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | | RMB | | ||||||||||||||||||||||||
Balance as of January 1, 2022 | | | | | 193,835,714 | | | | | | 7 | | | | | | 4,200,000 | | | | | | — | | | | | | — | | | | | | (4,109,041) | | | | | | 6,048 | | | | | | (4,102,986) | | | | | | (5,734) | | | | | | (4,108,720) | | |
Net loss* | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ��� | | (568,688) | | | | | | — | | | | | | (568,688) | | | | | | (1,444) | | | | | | (570,132) | | |
Accretion of redeemable non-controlling interests (Note 14) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | | | | | — | | | | | | (714) | | |
Deconsolidation of a subsidiary (Note 14) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,178 | | | | | | 7,178 | | |
Reissuance of ordinary shares | | | | | 4,200,000 | | | | | | — | | | | | | (4,200,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Share-based compensation (Note 16) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | — | | | | | | 195,037 | | | | | | — | | | | | | 195,037 | | |
Accretion of redeemable convertible preferred shares (Note 13) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | — | | | | | | (177,842) | | | | | | — | | | | | | (177,842) | | |
Deemed distribution to shareholders in the Restructuring (Note 1(b)) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | | | | | — | | | | | | (61,921) | | |
Foreign currency translation adjustment, net of nil income taxes | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (214,315) | | | | | | (214,315) | | | | | | — | | | | | | (214,315) | | |
Balance as of June 30, 2022 | | | | | 198,035,714 | | | | | | 7 | | | | | | — | | | | | | — | | | | | | 17,195 | | | | | | (4,740,364) | | | | | | (208,267) | | | | | | (4,931,429) | | | | | | — | | | | | | (4,931,429) | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
| | | RMB | | | RMB | | ||||||
Operating activities: | | | | | | | | | | | | | |
Net cash used in operating activities | | | | | (294,029) | | | | | | (286,977) | | |
Investing activities: | | | | ||||||||||
Purchase of property and equipment and intangible assets | | | | | (33,367) | | | | | | (74,570) | | |
Cash disposed in deconsolidation of Suzhou Photon-Matrix | | | | | — | | | | | | (22,643) | | |
Cash paid for acquisition of equity investments | | | | | (260,000) | | | | | | (67,790) | | |
Cash received in deconsolidation of Hubei Dongjun | | | | | — | | | | | | 1,000 | | |
Financial support to an equity method investee | | | | | — | | | | | | (28,500) | | |
Loans to related parties | | | | | — | | | | | | (8,060) | | |
Collection of loans lent to related parties | | | | | — | | | | | | 25,000 | | |
Advances to a related party | | | | | (19,806) | | | | | | — | | |
Collection of advances to a related party | | | | | 90,155 | | | | | | — | | |
Net cash used in investing activities | | | | | (223,018) | | | | | | (175,563) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of Series Angel Convertible Redeemable Preferred Shares | | | | | 81,950 | | | | | | — | | |
Proceeds from issuance of Series A Convertible Redeemable Preferred Shares | | | | | 1,032,104 | | | | | | — | | |
Repayment of refundable deposits in connection with the issuance of Series A Convertible Redeemable Preferred Shares | | | | | (1,032,104) | | | | | | — | | |
Proceeds from issuance of Series A+ Convertible Redeemable Preferred Shares | | | | | 1,273,952 | | | | | | — | | |
Refundable deposits received in connection with the issuance of Series A++ Convertible Redeemable Preferred Shares | | | | | 332,770 | | | | | | — | | |
Proceeds from issuance of Series B Convertible Redeemable Preferred Shares | | | | | — | | | | | | 159,485 | | |
Cash contributed by redeemable non-controlling shareholders | | | | | — | | | | | | 10,000 | | |
Cash contributed by non-redeemable non-controlling shareholder | | | | | 2,000 | | | | | | — | | |
Proceeds from short-term borrowings | | | | | 947,000 | | | | | | 880,000 | | |
Repayment for short-term borrowings | | | | | (15,000) | | | | | | (1,332,000) | | |
Borrowings from related parties | | | | | — | | | | | | 900,000 | | |
Repayment of borrowings from related parties | | | | | (20,000) | | | | | | (470,000) | | |
Repayment of long-term debt | | | | | (1,125,310) | | | | | | — | | |
Cash disposed in the Restructuring | | | | | — | | | | | | (20,000) | | |
Proceeds from issuance of convertible senior notes to a related party | | | | | — | | | | | | 67,871 | | |
Net cash provided by financing activities | | | | | 1,477,362 | | | | | | 195,356 | | |
Effect of foreign currency exchange rate changes on cash and restricted cash | | | | | (22,553) | | | | | | 4,367 | | |
Net increase (decrease) in cash and restricted cash | | | | | 937,762 | | | | | | (262,817) | | |
Cash and restricted cash at the beginning of the period | | | | | 1,003,876 | | | | | | 900,963 | | |
Cash and restricted cash at the end of the period | | | | | 1,941,638 | | | | | | 638,146 | | |
Supplemental information: | | | | | | | | | | | | | |
Income tax paid | | | | | 858 | | | | | | — | | |
Interest paid | | | | | 6,151 | | | | | | 20,649 | | |
Noncash investing and financing activities: | | | | | | | | | | | | | |
Payable for purchase of property and equipment and intangible assets | | | | | 8,044 | | | | | | 15,110 | | |
Re-designation of ordinary shares to Series A Preferred Shares | | | | | 97,660 | | | | | | — | | |
Non-cash assets distributed to shareholders of the Company in the Restructuring | | | | | — | | | | | | 247,875 | | |
| | | RMB | | |||
Assets | | | | | | | |
Cash | | | | | 20,000 | | |
Long-term investments | | | | | 211,908 | | |
Property and equipment, net | | | | | 34,873 | | |
Intangible assets, net | | | | | 1,094 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Revenues(i) | | | | | 1,084,856 | | | | | | 936,520 | | |
Net (loss) income(ii) | | | | | (583,660) | | | | | | 2,793,301 | | |
Net cash (used in) provided by operating activities(iii) | | | | | (320,825) | | | | | | 224,031 | | |
Net cash (used in) provided by investing activities | | | | | (219,271) | | | | | | 165,672 | | |
Net cash provided by (used in) financing activities(iv) | | | | | 679,475 | | | | | | (1,055,000) | | |
Net increase (decrease) in cash and restricted cash | | | | | 139,379 | | | | | | (665,297) | | |
Cash and restricted cash at the beginning of the period | | | | | 871,712 | | | | | | 665,297 | | |
Cash and restricted cash at the end of the period | | | | | 1,011,091 | | | | | | — | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Financial institutions in the mainland of the PRC | | | | | | | | | | | | | |
– Denominated in RMB | | | | | 667,686 | | | | | | 547,761 | | |
– Denominated in US$ | | | | | 182,141 | | | | | | 13,898 | | |
– Denominated in Hong Kong dollars (“HKD”) | | | | | — | | | | | | 29 | | |
Total balances held at mainland PRC financial institutions | | | | | 849,827 | | | | | | 561,688 | | |
Financial institutions in the Kingdom of Sweden | | | | | | | | | | | | | |
– Denominated in Swedish Krona (“SEK”) | | | | | 28,986 | | | | | | 35,668 | | |
Total balances held at Kingdom of Sweden financial institutions | | | | | 28,986 | | | | | | 35,668 | | |
Financial institutions in the United Kingdom (“UK”) | | | | | | | | | | | | | |
– Denominated in Great Britain Pound (“GBP”) | | | | | 22,150 | | | | | | 40,790 | | |
Total balances held at UK financial institutions | | | | | 22,150 | | | | | | 40,790 | | |
Total balances held at financial institutions | | | | | 900,963 | | | | | | 638,146 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Cash at bank | | | | | 877,959 | | | | | | 583,146 | | |
Restricted cash | | | | | 23,004 | | | | | | 55,000 | | |
Cash and restricted cash shown in the consolidated statements of cash flows | | | | | 900,963 | | | | | | 638,146 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Customer A, a related party | | | | | 95.8% | | | | | | 86.9% | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | |||
Customer B, a third party | | | | | 51.1% | | | | 50.4% | |
Customer C, a third party | | | | | 11.0% | | | | 39.1% | |
Customer D, a third party | | | | | 10.6% | | | | Less than 10% | |
| | | Six Months Ended June 30, | | |||
| | | 2021 | | | 2022 | |
Customer A, a related party | | | 64.3% | | | 73.6% | |
Customer B, a third party | | | Less than 10% | | | 11.4% | |
Customer C, a third party | | | 15.3% | | | Less than 10% | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | |
Supplier A, a third party | | | 15.5% | | | 10.1% | |
Supplier B, a third party | | | 13.8% | | | 18.5% | |
Supplier C, a related party | | | 10.3% | | | Less than 10% | |
Supplier D, a related party | | | Less than 10% | | | 14.4% | |
| | | Six Months Ended June 30, | | ||||||
| | | 2021 | | | 2022 | | |||
Supplier A, a third party | | | 33.0% | | | | | 13.7% | | |
Supplier B, a third party | | | Less than 10% | | | | | 15.9% | | |
Supplier C, a related party | | | 10.1% | | | | | 11.7% | | |
| | | As of December 31, | | | Adjustments due to adoption of ASC 842 | | | As of January 1, | | |||||||||
| | | 2021 | | | 2022 | | ||||||||||||
| | | | | | | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | | | | | | | |
Prepayments and other current assets | | | | | 200,075 | | | | | | (4,458)(a) | | | | | | 195,617 | | |
Operating lease right-of-use assets | | | | | — | | | | | | 74,892(b) | | | | | | 74,892 | | |
| | | | | | | | | | | | | | | | | | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Operating lease liabilities, current | | | | | — | | | | | | (37,414)(c) | | | | | | (37,414) | | |
Operating lease liabilities, non-current | | | | | — | | | | | | (33,020)(c) | | | | | | (33,020) | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Accounts receivable – third parties | | | | | 184,546 | | | | | | 231,128 | | |
Less: Allowance for doubtful accounts, third parties | | | | | — | | | | | | (3,164) | | |
Accounts receivable – third parties, net | | | | | 184,546 | | | | | | 227,964 | | |
Accounts receivable – related parties | | | | | 768,747 | | | | | | 217,563 | | |
Less: Allowance for doubtful accounts | | | | | — | | | | | | — | | |
Accounts receivable – related parties, net | | | | | 768,747 | | | | | | 217,563 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Balance at the beginning of the period | | | | | — | | | | | | — | | |
Additions | | | | | — | | | | | | 3,164 | | |
Write-off | | | | | — | | | | | | — | | |
Balance at the end of the period | | | | | — | | | | | | 3,164 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Raw materials | | | | | 117,845 | | | | | | 126,374 | | |
Work in process | | | | | 2,690 | | | | | | 1,135 | | |
Finished goods | | | | | 102,784 | | | | | | 55,962 | | |
Total | | | | | 223,319 | | | | | | 183,471 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Prepayments to suppliers | | | | | 174,860 | | | | | | 162,223 | | |
Deposits* | | | | | 5,256 | | | | | | 604 | | |
Deferred offering costs | | | | | 5,719 | | | | | | 7,034 | | |
Contract cost assets** | | | | | — | | | | | | 34,024 | | |
Others | | | | | 14,240 | | | | | | 18,334 | | |
Prepayments and other current assets | | | | | 200,075 | | | | | | 222,219 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Equity method investments | | | | | 678,225 | | | | | | 479,826 | | |
Less: Impairment of equity method investments | | | | | — | | | | | | — | | |
Total equity method investments, net | | | | | 678,225 | | | | | | 479,826 | | |
Equity securities | | | | | 675,824 | | | | | | 745,475 | | |
Less: Impairment of equity securities | | | | | — | | | | | | — | | |
Total equity securities, net | | | | | 675,824 | | | | | | 745,475 | | |
Total long-term investments | | | | | 1,354,049 | | | | | | 1,225,301 | | |
| | | Six Months Ended June 30, 2022 | | |||
Fair value of the consideration received | | | | | — | | |
Fair value of retained equity interest in Suzhou Photon-Matrix | | | | | 64,000 | | |
Carrying amount of redeemable noncontrolling interest | | | | | 40,750 | | |
Carrying amount of non-redeemable noncontrolling interest | | | | | (7,178) | | |
Less: Carrying amount of Suzhou Photon-Matrix’s net assets | | | | | (25,598) | | |
Gains on deconsolidation of Suzhou Photon-Matrix | | | | | 71,974 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Machinery and electronic equipment | | | | | 158,849 | | | | | | 154,757 | | |
Transportation vehicles | | | | | 7,600 | | | | | | — | | |
Office and other equipment | | | | | 7,219 | | | | | | 7,519 | | |
Leasehold improvements | | | | | 39,166 | | | | | | 26,220 | | |
Construction in progress | | | | | 5,994 | | | | | | 3,922 | | |
Property and equipment | | | | | 218,828 | | | | | | 192,418 | | |
Less: accumulated depreciation | | | | | (115,672) | | | | | | (91,734) | | |
Property and equipment, net | | | | | 103,156 | | | | | | 100,684 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Cost of revenues | | | | | 816 | | | | | | — | | |
Selling and marketing expenses | | | | | 161 | | | | | | 324 | | |
General and administrative expenses | | | | | 13,054 | | | | | | 14,334 | | |
Research and development expenses | | | | | 7,087 | | | | | | 7,884 | | |
Total depreciation expenses | | | | | 21,118 | | | | | | 22,542 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Software | | | | | 69,732 | | | | | | 76,099 | | |
Less: accumulated amortization | | | | | (38,706) | | | | | | (46,127) | | |
Intangible assets, net | | | | | 31,026 | | | | | | 29,972 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Selling and marketing expenses | | | | | 778 | | | | | | 254 | | |
General and administrative expenses | | | | | 2,164 | | | | | | 4,627 | | |
Research and development expenses | | | | | 8,459 | | | | | | 6,419 | | |
Total amortization expenses | | | | | 11,401 | | | | | | 11,300 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Unsecured bank loans | | | | | 932,000 | | | | | | 480,000 | | |
Short-term borrowings | | | | | 932,000 | | | | | | 480,000 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Salaries and benefits payables | | | | | 228,999 | | | | | | 162,393 | | |
Taxes payable | | | | | 39,094 | | | | | | 6,057 | | |
Product warranties | | | | | 40,263 | | | | | | 40,098 | | |
Other payables and accrued charges* | | | | | 150,623 | | | | | | 154,609 | | |
Accrued expenses and other current liabilities | | | | | 458,979 | | | | | | 363,157 | | |
| | | Six Months Ended June 30, 2022 | | |||
Operating lease cost | | | | | 21,017 | | |
Short-term lease cost | | | | | 763 | | |
Total | | | | | 21,780 | | |
| | | Six Months Ended June 30, 2022 | | |||
Selling and marketing expenses | | | | | 662 | | |
General and administrative expenses | | | | | 5,323 | | |
Research and development expenses | | | | | 15,795 | | |
Total | | | | | 21,780 | | |
| | | As of June 30, 2022 | | |||
Operating lease right-of-use assets | | | | | 120,779 | | |
Less: accumulated depreciation | | | | | (19,116) | | |
Total | | | | | 101,663 | | |
| | | As of June 30, 2022 | | |||
Weighted average remaining lease term (years): | | | | | | | |
Operating leases | | | | | 5.67 | | |
Weighted average discount rate: | | | | | | | |
Operating leases | | | | | 6.72% | | |
| | | As of June 30, 2022 | | |||
2022 | | | | | 19,491 | | |
2023 | | | | | 24,247 | | |
2024 | | | | | 14,344 | | |
2025 | | | | | 13,832 | | |
2026 and thereafter | | | | | 55,322 | | |
Total lease payments | | | | | 127,236 | | |
Less imputed interest | | | | | (26,860) | | |
Present value of lease liabilities | | | | | 100,376 | | |
| | | Six months ended June 30, 2022 | | |||
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | |
Operating cash flows from operating leases | | | | | 17,846 | | |
Right-of-use assets obtained in exchange for lease obligations | | | | | | | |
Operating leases | | | | | 45,887 | | |
| | | Series Angel Preferred Shares | | | Series A Preferred Shares | | | Series A+ Preferred Shares | | | Series A++ Preferred Shares | | | Series B Preferred Shares | | | Total | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Shares | | | Carrying amount | | | Subscription receivable | | |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2022 | | | | | 5,043,104 | | | | | | 283,585 | | | | | | 24,464,286 | | | | | | 1,429,313 | | | | | | 24,612,081 | | | | | | 1,386,671 | | | | | | 7,164,480 | | | | | | 475,413 | | | | | | 14,765,967 | | | | | | 1,117,317 | | | | | | (159,392) | | | | | | 4,532,907 | | |
Subscription contributions from shareholders | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 159,485 | | | | | | 159,485 | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | — | | | | | | 10,983 | | | | | | — | | | | | | 50,557 | | | | | | — | | | | | | 53,601 | | | | | | — | | | | | | 18,408 | | | | | | — | | | | | | 44,293 | | | | | | — | | | | | | 177,842 | | |
Foreign currency translation adjustment | | | | | — | | | | | | 14,613 | | | | | | — | | | | | | 73,535 | | | | | | — | | | | | | 71,455 | | | | | | — | | | | | | 24,499 | | | | | | — | | | | | | 57,603 | | | | | | (93) | | | | | | 241,612 | | |
Balance as of June 30, 2022 | | | | | 5,043,104 | | | | | | 309,181 | | | | | | 24,464,286 | | | | | | 1,553,405 | | | | | | 24,612,081 | | | | | | 1,511,727 | | | | | | 7,164,480 | | | | | | 518,320 | | | | | | 14,765,967 | | | | | | 1,219,213 | | | | | | — | | | | | | 5,111,846 | | |
| | | Six Months Ended June 30, 2022 | | |||
Balance as of January 1, 2022 | | | | | 30,500 | | |
Add: Capital contribution | | | | | 10,000 | | |
Less: Comprehensive loss | | | | | (464) | | |
Accretion of redeemable non-controlling interests before the deconsolidation of Suzhou Photon-Matrix | | | | | 714 | | |
Deconsolidation of Suzhou Photon-Matrix | | | | | (40,750) | | |
Balance as of June 30, 2022 | | | | | — | | |
| | | Number of RSUs | | | Weighted Average Exercise Price | | | Weighted Average Fair value at grant date | | | Weighted remaining contractual years | | | Aggregate intrinsic value | | |||||||||||||||
| | | | | | | | | US$ | | | US$ | | | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022 | | | | | 15,923,117 | | | | | | 0.27 | | | | | | 6.08 | | | | | | | | | | | | | | |
Granted | | | | | 5,500,000 | | | | | | 0.64 | | | | | | 8.27 | | | | | | | | | | | | | | |
Forfeited | | | | | (760,000) | | | | | | 0.03 | | | | | | 7.18 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022 | | | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | | | | | | | | | |
Vested and expected to vest as of June 30, 2022 | | | | | 20,663,117 | | | | | | 0.38 | | | | | | 6.62 | | | | | | 8.64 | | | | | | 6.52 | | |
Exercisable as of June 30, 2022 | | | | | 7,963,735 | | | | | | 0.18 | | | | | | 7.32 | | | | | | 8.43 | | | | | | 7.29 | | |
| | | Six Months Ended June 30, | | |||
| | | 2021 | | | 2022 | |
Grant dates | | | | | | | |
Risk-free rate of return | | | 0.35% – 2.58% | | | 1.61% – 2.36% | |
Volatility | | | 45.96% – 48.05% | | | 44.15% – 44.38% | |
Expected dividend yield | | | 0% | | | 0% | |
Fair value of underlying ordinary share | | | US$5.08 – US$6.35 (equivalent to RMB33.37 – RMB41.71) | | | US$9.03 – US$9.15 (equivalent to RMB57.60 – RMB58.31) | |
Expected terms | | | 10 years | | | 10 years | |
| | | Six months ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Research and development expenses | | | | | 11,257 | | | | | | 23,492 | | |
Selling and marketing expenses | | | | | 1,008 | | | | | | 3,969 | | |
General and administrative expenses | | | | | 11,100 | | | | | | 167,576 | | |
Total | | | | | 23,365 | | | | | | 195,037 | | |
| | | Number of options | | | Weighted Average Exercise Price | | | Weighted Average Fair value at grant date | | | Weighted remaining contractual years | | | Aggregate intrinsic value | | |||||||||||||||
| | | | | | | | | US$ | | | US$ | | | | | | | | | | | | | | ||||||
Outstanding at January 1, 2022 | | | | | 11,132,875 | | | | | | 11.57 | | | | | | 3.49 | | | | | | | | | | | | | | |
Granted | | | | | 1,788,900 | | | | | | 11.57 | | | | | | 3.93 | | | | | | | | | | | | | | |
Forfeited | | | | | (1,107,275) | | | | | | 11.57 | | | | | | 3.50 | | | | | | | | | | | | | | |
Outstanding at June 30, 2022 | | | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | | | | | | | | | |
Vested and expected to vest as of June 30, 2022 | | | | | 11,814,500 | | | | | | 11.57 | | | | | | 3.55 | | | | | | 9.24 | | | | | | — | | |
Exercisable as of June 30, 2022 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | Six months ended June 30, 2022 | |
Risk-free rate of return | | | 1.63% – 3.05% | |
Volatility | | | 44.18% – 44.64% | |
Expected dividend yield | | | 0.0% | |
Fair value of underlying ordinary share | | | US$9.03 – US$9.56 | |
Expected terms | | | 10 years | |
| | | Six months ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Sales of goods revenues | | | | | 802,679 | | | | | | 858,080 | | |
Automotive computing platform | | | | | 579,219 | | | | | | 608,078 | | |
SoC Core Modules | | | | | 119,661 | | | | | | 188,338 | | |
Automotive merchandise and other products | | | | | 103,799 | | | | | | 61,664 | | |
Software license revenues | | | | | 162,303 | | | | | | 78,995 | | |
Service revenues | | | | | 119,880 | | | | | | 375,495 | | |
Automotive computing Platform – Design and development service | | | | | 21,848 | | | | | | 241,090 | | |
Connectivity service | | | | | 88,562 | | | | | | 107,949 | | |
Other services | | | | | 9,470 | | | | | | 26,456 | | |
Total revenues | | | | | 1,084,862 | | | | | | 1,312,570 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Point in time | | | | | 996,300 | | | | | | 1,204,621 | | |
Over time | | | | | 88,562 | | | | | | 107,949 | | |
Total revenues | | | | | 1,084,862 | | | | | | 1,312,570 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Current liabilities – third parties | | | | | 2,685 | | | | | | 993 | | |
Current liabilities – related parties | | | | | 363,285 | | | | | | 235,276 | | |
Non-current liabilities – third parties | | | | | 317 | | | | | | 193 | | |
Non-current liabilities – related parties | | | | | 472,749 | | | | | | 373,365 | | |
Contract liabilities, current and non-current | | | | | 839,036 | | | | | | 609,827 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Numerator: | | | | | | | | | | | | | |
Net loss available to ECARX Holdings Inc. | | | | | (607,920) | | | | | | (569,402) | | |
Accretion of Redeemable Convertible Preferred Shares | | | | | (67,078) | | | | | | (177,842) | | |
Numerator for basic and diluted net loss per share calculation | | | | | (674,998) | | | | | | (747,244) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average number of ordinary shares – basic and diluted | | | | | 198,777,778 | | | | | | 198,035,714 | | |
Denominator for basic and diluted net loss per share calculation | | | | | 198,777,778 | | | | | | 198,035,714 | | |
Loss per ordinary share | | | | | | | | | | | | | |
– Basic and diluted | | | | | (3.40) | | | | | | (3.77) | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Redeemable convertible preferred shares | | | | | 54,119,471 | | | | | | 76,049,918 | | |
| | | Total | | | Less than one year | | ||||||
| | | | | | | | | | | | | |
Purchase commitment | | | | | 66,550 | | | | | | 66,550 | | |
| | | Total | | | Less than one year | | ||||||
Capital commitment | | | | | 3,225 | | | | | | 3,225 | | |
Names of the major related parties | | | Nature of relationship | |
Zhejiang Geely Holding Group and its subsidiaries (“Geely Group”) | | | Entity controlled by the controlling shareholder of the Company | |
Proton Holdings Berhad and its subsidiaries (“Proton Group”) | | | Entity that the controlling shareholder of the Company has significant influence | |
Anhui Xinzhi Technology Co., Ltd. (“Anhui Xinzhi”) | | | Entity controlled by the controlling shareholder of the Company | |
Zhejiang Huanfu Technology Co., Ltd., (“Zhejiang Huanfu”, formerly known as Zhejiang Yikatong Technology Co., Ltd., “Zhejiang Yikatong”) | | | Entity controlled by the controlling shareholder of the Company | |
Xi’an Liansheng Intelligent Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
Hubei Yuanshidai Technology Co., Ltd. | | | Entity controlled by the controlling shareholder of the Company | |
Hubei Xingji Times Technology Co., Ltd | | | Entity controlled by the controlling shareholder of the Company | |
Hubei ECARX Technology Co., Ltd (“Hubei ECARX”) | | | Entity controlled by the controlling shareholder of the Company | |
Apollo Intelligent Connectivity (Beijing)Technology Co., Ltd. | | | Entity that one board of director of the Company has significant influence | |
SiEngine Technology Co., Ltd. (“SiEngine”) | | | Entity which is under significant influence of the Company | |
Suzhou Tongjie Automotive Electronics Co., Ltd. | | | Entity which is under significant influence of the controlling shareholder of the Company | |
JICA Intelligent Robotics Co., Ltd. (“JICA Intelligent”) | | | Entity which is under significant influence of the Company | |
Hubei Dongjun Automotive Electronic Technology Co., Ltd. and its subsidiary (“Hubei Dongjun”) | | | Entity which is under significant influence of the Company | |
Suzhou Photon-Matrix Optoelectronics Technology Co., Ltd (“Suzhou Photon-Matrix”) | | | Entity which is under significant influence of the Company | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Revenues (i): | | | | | | | | | | | | | |
Sales of goods revenues | | | | | 597,777 | | | | | | 613,655 | | |
Automotive computing platform | | | | | 578,033 | | | | | | 603,112 | | |
SoC Core Modules | | | | | — | | | | | | 22 | | |
Automotive merchandise and other products | | | | | 19,744 | | | | | | 10,521 | | |
Software licence revenues | | | | | 10,791 | | | | | | 15,481 | | |
Service revenues | | | | | 114,054 | | | | | | 375,298 | | |
Automotive computing platform – Design and development service | | | | | 16,467 | | | | | | 241,090 | | |
Connectivity service | | | | | 88,529 | | | | | | 107,752 | | |
Other services | | | | | 9,058 | | | | | | 26,456 | | |
Total | | | | | 722,622 | | | | | | 1,004,434 | | |
| | | Six Months Ended June 30, | | |||||||||
| | | 2021 | | | 2022 | | ||||||
Purchase of products and services(ii) | | | | | 5,966 | | | | | | 261,483 | | |
Rental of office space, and administrative services(ii) | | | | | 479 | | | | | | 3,421 | | |
Interest income on loans due from related parties(iv) | | | | | — | | | | | | 2,759 | | |
Interest expense on borrowings and the Note due to related parties(iii) | | | | | 131 | | | | | | 4,980 | | |
Loans to related parties(iv) | | | | | — | | | | | | 8,060 | | |
Repayment received of loans to related parties(iv) | | | | | — | | | | | | 25,000 | | |
Financial support to Anhui Xinzhi(viii) | | | | | — | | | | | | 28,500 | | |
Advances to Zhejiang Huanfu(iv) | | | | | 19,806 | | | | | | — | | |
Collection of advances to Zhejiang Huanfu(iv) | | | | | 90,155 | | | | | | — | | |
Repayment of borrowings from related parties(iii) | | | | | 20,000 | | | | | | 470,000 | | |
Borrowings from related parties(iii) | | | | | — | | | | | | 900,000 | | |
Transfer of property and equipment to Zhejiang Huanfu(v) | | | | | — | | | | | | 1,604 | | |
| | | As of December 31, 2021 | | | As of June 30, 2022 | | ||||||
Accounts receivable – related parties, net(i) | | | | | 768,747 | | | | | | 217,563 | | |
Amounts due from related parties(ii)(iv) | | | | | 41,278 | | | | | | 32,037 | | |
Accounts payable – related parties(ii) | | | | | 111,531 | | | | | | 142,305 | | |
Amounts due to related parties(iii)(vi) | | | | | 376,906 | | | | | | 712,211 | | |
Other non-current assets – related parties(vii) | | | | | 1,929 | | | | | | 208,503 | | |
| | | December 31, 2021 | | | December 31, 2020 | | ||||||
Assets: | | | | | | | | | | | | | |
Cash | | | | $ | 7,181 | | | | | $ | — | | |
Prepaid expenses and other assets | | | | | 788,561 | | | | | | — | | |
Total current assets | | | | | 795,742 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | 248,611 | | |
Prepaid expenses – non-current portion | | | | | 75,616 | | | | | | — | | |
Investments held in Trust Account | | | | | 300,053,996 | | | | | | — | | |
Total Assets | | | | $ | 300,925,354 | | | | | $ | 248,611 | | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Equity (Deficit) | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 507,310 | | | | | $ | 207,038 | | |
Due to related party | | | | | 17,384 | | | | | | — | | |
Promissory note – related party | | | | | — | | | | | | 25,500 | | |
Total current liabilities | | | | | 524,694 | | | | | | 232,538 | | |
Deferred underwriting fee | | | | | 10,500,000 | | | | | | — | | |
Warrant liabilities | | | | | 11,747,850 | | | | | | — | | |
Total Liabilities | | | | | 22,772,544 | | | | | | 232,538 | | |
Commitments | | | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption | | | | ||||||||||
Class A ordinary shares subject to possible redemption, $0.0001 par value, 30,000,000 and no shares issued and outstanding, at redemption value of $10.00 at December 31, 2021 and 2020, respectively | | | | | 300,000,000 | | | | | | — | | |
Shareholders’ Equity (Deficit): | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued or outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no shares issued or outstanding (excluding 30,000,000 and no shares subject to possible redemption) at December 31, 2021 and 2020 | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,500,000 and 7,503,750 shares issued and outstanding at December 31, 2021 and 2020, respectively | | | | | 750 | | | | | | 750 | | |
Additional paid-in capital | | | | | — | | | | | | 24,250 | | |
Accumulated deficit | | | | | (21,847,940) | | | | | | (8,927) | | |
Total Shareholders’ Equity (Deficit) | | | | | (21,847,190) | | | | | | 16,073 | | |
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Equity (Deficit) | | | | $ | 300,925,354 | | | | | $ | 248,611 | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from December 11, 2020 (Inception) through December 31, 2020 | | ||||||
Formation and operating costs | | | | $ | 1,831,161 | | | | | $ | 8,927 | | |
Loss from Operations | | | | | (1,831,161) | | | | | | (8,927) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income on investments held in Trust Account | | | | | 53,995 | | | | | | — | | |
Offering costs allocated to warrants | | | | | (989,589) | | | | | | — | | |
Change in fair value of warrant liabilities | | | | | 14,374,150 | | | | | | — | | |
Total other income (expense) | | | | | 13,438,556 | | | | | | — | | |
Net income (loss) | | | | $ | 11,607,395 | | | | | $ | (8,927) | | |
Weighted average shares outstanding of Class A ordinary shares | | | | | 26,794,521 | | | | | | — | | |
Basic and diluted net income per share, Class A ordinary shares | | | | $ | 0.34 | | | | | $ | — | | |
Weighted average shares outstanding of Class B ordinary shares | | | | | 7,395,822 | | | | | | 742,857 | | |
Basic and diluted net income (loss) per share, Class B ordinary shares | | | | $ | 0.34 | | | | | $ | (0.01) | | |
| | | Class A Ordinary shares | | | Class B Ordinary shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Shareholders’ Equity (Deficit) | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 11, 2020 (Inception) | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Founder Shares | | | | | — | | | | | | — | | | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | — | | | | | | 25,000 | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,927) | | | | | | (8,927) | | |
Balance as of December 31, 2020 | | | | | — | | | | | | — | | | | | | 7,503,750 | | | | | | 750 | | | | | | 24,250 | | | | | | (8,927) | | | | | | 16,073 | | |
Forfeiture due to partial exercise of overallotment | | | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,607,395 | | | | | | 11,607,395 | | |
Accretion of Class A ordinary shares subject to possible redemption | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of December 31, 2021 | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
| | | For the Year Ended December 31, 2021 | | | For the Period from December 11, 2020 (Inception) through December 31, 2020 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss) | | | | $ | 11,607,395 | | | | | $ | (8,927) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | | | | | | | | | | | | | |
Interest earned on investments held in Trust Account | | | | | (53,995) | | | | | | — | | |
Offering costs allocated to warrants | | | | | 989,589 | | | | | | — | | |
Change in fair value of warrant liabilities | | | | | (14,374,150) | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | (864,177) | | | | | | — | | |
Due to related party | | | | | 17,384 | | | | | | — | | |
Accounts payable and accrued expenses | | | | | 507,309 | | | | | | 8,927 | | |
Net cash used in operating activities | | | | | (2,170,645) | | | | | | — | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash deposited into Trust Account | | | | | (300,000,000) | | | | | | — | | |
Net cash used in investing activities | | | | | (300,000,000) | | | | | | — | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriter’s discount | | | | | 294,000,000 | | | | | | — | | |
Proceeds from issuance of Private Placement Warrants | | | | | 8,872,000 | | | | | | — | | |
Proceeds from promissory note – related party | | | | | 57,546 | | | | | | — | | |
Payment of promissory note – related party | | | | | (83,046) | | | | | | — | | |
Payment of offering costs | | | | | (668,674) | | | | | | — | | |
Net cash provided by financing activities | | | | | 302,177,826 | | | | | | — | | |
Net change in cash | | | | | 7,181 | | | | | | — | | |
Cash, beginning of period | | | | | — | | | | | | — | | |
Cash, end of the period | | | | $ | 7,181 | | | | | $ | — | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Deferred offering costs paid by Sponsor in exchange for issuance of Founder shares | | | | $ | — | | | | | $ | 25,000 | | |
Accrued deferred offering costs | | | | $ | — | | | | | $ | 207,038 | | |
Deferred offering costs paid by Sponsor | | | | $ | — | | | | | $ | 16,573 | | |
| Gross Proceeds | | | | $ | 300,000,000 | | |
| Less: Proceeds allocated to Public Warrants | | | | | (17,250,000) | | |
| Less: Issuance costs allocable to Class A ordinary shares | | | | | (16,220,658) | | |
| Plus: Accretion of carrying value to redemption value | | | | | 33,470,658 | | |
| Class A ordinary shares subject to possible redemption | | | | $ | 300,000,000 | | |
| | | For the year ended December 31, 2021 | | | For the period from December 11, 2020 (inception) through December 31, 2020 | | ||||||||||||||||||
| | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||
Basic and diluted net income per ordinary share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss) | | | | $ | — | | | | | $ | 2,510,833 | | | | | $ | — | | | | | $ | (8,927) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares outstanding | | | | | — | | | | | | 7,395,822 | | | | | | — | | | | | | 742,857 | | |
Basic and diluted net income (loss) per ordinary share | | | | $ | — | | | | | $ | 0.34 | | | | | $ | — | | | | | $ | (0.01) | | |
| | | December 31, 2021 | | | Quoted Prices In Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Other Unobservable Inputs (Level 3) | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account | | | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities | | | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities | | | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| Inputs | | | | | | | |
| Risk-free interest rate | | | | | 1.09% | | |
| Expected term to merger | | | | | 0.60 | | |
| Expected volatility | | | | | 12.40% | | |
| Notional Exercise price | | | | $ | 1.00 | | |
| | | Warrant Liabilities | | |||
Fair value at January 1, 2021 | | | | $ | — | | |
Initial classification of Public and Private Warrant liability at February 9, 2021 | | | | | 27,807,680 | | |
Change in fair value | | | | | (6,159,830) | | |
Public Warrants reclassified to level 1 | | | | | (17,250,000) | | |
Fair Value at December 31, 2021 | | | | $ | 4,397,850 | | |
| | | Carrying Value as of December 31, 2021 | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value as of December 31, 2021 | | ||||||||||||
U.S. Treasury Securities | | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||
| | | (Unaudited) | | | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash | | | | $ | 2,444 | | | | | $ | 7,181 | | |
Prepaid expenses and other current assets | | | | | 280,229 | | | | | | 788,561 | | |
Total current assets | | | | | 282,673 | | | | | | 795,742 | | |
Prepaid expenses – non-current portion | | | | | — | | | | | | 75,616 | | |
Investments held in Trust Account | | | | | 301,933,145 | | | | | | 300,053,996 | | |
Total Assets | | | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit | | | | | | | | | | | | | |
Current Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses | | | | $ | 3,577,636 | | | | | $ | 507,310 | | |
Working capital loan – related party | | | | | 953,502 | | | | | | — | | |
Due to related party | | | | | — | | | | | | 17,384 | | |
Total current liabilities | | | | | 4,531,138 | | | | | | 524,694 | | |
Deferred underwriting fee | | | | | 10,500,000 | | | | | | 10,500,000 | | |
Warrant liabilities | | | | | 755,196 | | | | | | 11,747,850 | | |
Total Liabilities | | | | | 15,786,334 | | | | | | 22,772,544 | | |
Commitments and Contingencies (See Note 5) | | | | | | | | | | | | | |
Class A Ordinary Shares Subject to Possible Redemption | | | | | | | | | | | | | |
Class A ordinary shares subject to possible redemption, $0.0001 par value, 30,000,000 shares issued and outstanding, at redemption value of $10.06 and $10.00 at September 30, 2022 and December 31, 2021, respectively | | | | | 301,933,145 | | | | | | 300,000,000 | | |
Shareholders’ Deficit | | | | | | | | | | | | | |
Preference shares, $0.0001 par value; 5,000,000 shares authorized; none issued and outstanding | | | | | — | | | | | | — | | |
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; no shares issued and outstanding (excluding 30,000,000 shares subject to possible redemption) at September 30, 2022 and December 31, 2021 | | | | | — | | | | | | — | | |
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 7,500,000 shares issued and outstanding at September 30, 2022 and December 31, 2021 | | | | | 750 | | | | | | 750 | | |
Additional paid-in capital | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (15,504,411) | | | | | | (21,847,940) | | |
Total Shareholders’ Deficit | | | | | (15,503,661) | | | | | | (21,847,190) | | |
Total Liabilities, Class A Ordinary Shares Subject to Possible Redemption, and Shareholders’ Deficit | | | | $ | 302,215,818 | | | | | $ | 300,925,354 | | |
| | | For The Three Months Ended September 30, | | | For The Nine Months Ended September 30, | | ||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | ||||||||||||
General and administrative expenses | | | | $ | 713,283 | | | | | $ | 302,768 | | | | | $ | 4,595,129 | | | | | $ | 820,249 | | |
Loss from Operations | | | | | (713,283) | | | | | | (302,768) | | | | | | (4,595,129) | | | | | | (820,249) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income on investments held in Trust Account | | | | | 1,319,522 | | | | | | 21,218 | | | | | | 1,879,149 | | | | | | 24,271 | | |
Offering costs allocated to warrants | | | | | — | | | | | | — | | | | | | — | | | | | | (989,589) | | |
Change in fair value of warrant liabilities | | | | | 1,643,537 | | | | | | 7,403,869 | | | | | | 10,992,654 | | | | | | 12,239,865 | | |
Total other income, net | | | | | 2,963,059 | | | | | | 7,425,087 | | | | | | 12,871,803 | | | | | | 11,274,547 | | |
Net income | | | | $ | 2,249,776 | | | | | $ | 7,122,319 | | | | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
Weighted average shares outstanding of Class A ordinary shares subject to possible redemption | | | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 30,000,000 | | | | | | 25,714,286 | | |
Basic and diluted net income per share, Class A ordinary shares subject to possible redemption | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
Weighted average shares outstanding of Class B ordinary shares | | | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,500,000 | | | | | | 7,360,714 | | |
Basic and diluted net income per share, Class B ordinary shares | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.32 | | |
| | | Class A Ordinary shares | | | Class B Ordinary shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Shareholders’ Deficit | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (21,847,940) | | | | | $ | (21,847,190) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,854,954 | | | | | | 6,854,954 | | |
Balance as of March 31, 2022 (unaudited) | | | | | — | | | | | | — | | | | | | 7,500,000 | | | | | | 750 | | | | | | — | | | | | | (14,992,986) | | | | | | (14,992,236) | | |
Accretion of carrying value to redemption value | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (613,622) | | | | | | (613,622) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (828,056) | | | | | | (828,056) | | |
Balance as of June 30, 2022 (unaudited) | | | | | — | | | | | | — | | | | | | 7,500,000 | | | | | | 750 | | | | | | — | | | | | | (16,434,664) | | | | | | (16,433,914) | | |
Accretion of carrying value to redemption value | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,319,523) | | | | | | (1,319,523) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,249,776 | | | | | | 2,249,776 | | |
Balance as of September 30, 2022 (unaudited) | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (15,504,411) | | | | | $ | (15,503,661) | | |
| | | Class A Ordinary shares | | | Class B Ordinary shares | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Shareholders’ Equity (Deficit) | | |||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||
Balance as of December 31, 2020 | | | | | — | | | | | $ | — | | | | | | 7,503,750 | | | | | $ | 750 | | | | | $ | 24,250 | | | | | $ | (8,927) | | | | | $ | 16,073 | | |
Forfeiture due to partial exercise of overallotment | | | | | — | | | | | | — | | | | | | (3,750) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,266,877) | | | | | | (3,266,877) | | |
Accretion for Class A ordinary shares to redemption amount | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,250) | | | | | | (33,446,408) | | | | | | (33,470,658) | | |
Balance as of March 31, 2021 (unaudited) | | | | | — | | | | | | — | | | | | | 7,500,000 | | | | | | 750 | | | | | | — | | | | | | (36,722,212) | | | | | | (36,721,462) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,598,856 | | | | | | 6,598,856 | | |
Balance as of June 30, 2021 (unaudited) | | | | | — | | | | | | — | | | | | | 7,500,000 | | | | | | 750 | | | | | | — | | | | | | (30,123,356) | | | | | | (30,122,606) | | |
Net income | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,122,319 | | | | | | 7,122,319 | | |
Balance as of September 30, 2021 (unaudited) | | | | | — | | | | | $ | — | | | | | | 7,500,000 | | | | | $ | 750 | | | | | $ | — | | | | | $ | (23,001,037) | | | | | $ | (23,000,287) | | |
| | | For The Nine Months Ended September 30, | | |||||||||
| | | 2022 | | | 2021 | | ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income | | | | $ | 8,276,674 | | | | | $ | 10,454,298 | | |
Adjustments to reconcile net income to net cash used in operating activities: | | | | | | | | | | | | | |
Interest earned on investments held in Trust Account | | | | | (1,879,149) | | | | | | (24,271) | | |
Offering costs allocated to warrants | | | | | — | | | | | | 989,589 | | |
Change in fair value of warrant liabilities | | | | | (10,992,654) | | | | | | (12,239,865) | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 583,948 | | | | | | (1,065,796) | | |
Accounts payable and accrued expenses | | | | | 3,070,326 | | | | | | 22,025 | | |
Due to related party | | | | | (17,384) | | | | | | — | | |
Net cash used in operating activities | | | | | (958,239) | | | | | | (1,864,020) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Cash deposited into Trust Account | | | | | — | | | | | | (300,000,000) | | |
Net cash used in investing activities | | | | | — | | | | | | (300,000,000) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Proceeds from sale of Units, net of underwriter’s discount | | | | | — | | | | | | 294,000,000 | | |
Proceeds from issuance of Private Placement Warrants | | | | | — | | | | | | 8,872,000 | | |
Proceeds from promissory note – related party | | | | | — | | | | | | 57,546 | | |
Proceeds from working capital loan – related party | | | | | 953,502 | | | | | | — | | |
Payment of promissory note – related party | | | | | — | | | | | | (83,046) | | |
Payment of offering costs | | | | | — | | | | | | (668,674) | | |
Net cash provided by financing activities | | | | | 953,502 | | | | | | 302,177,826 | | |
Net change in cash | | | | | (4,737) | | | | | | 313,806 | | |
Cash, beginning of period | | | | | 7,181 | | | | | | — | | |
Cash, end of the period | | | | $ | 2,444 | | | | | $ | 313,806 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Deferred underwriters’ discount payable charged to additional paid-in capital | | | | $ | — | | | | | $ | 10,500,000 | | |
| Gross Proceeds | | | | $ | 300,000,000 | | |
| Less: Proceeds allocated to Public Warrants | | | | | (17,250,000) | | |
| Less: Issuance costs related to Class A ordinary shares | | | | | (16,220,658) | | |
| Plus: Accretion of carrying value to redemption value | | | | | 33,470,658 | | |
| Class A ordinary shares subject to possible redemption, December 31, 2021 | | | | | 300,000,000 | | |
| Plus: Accretion of carrying value to redemption value | | | | | 1,933,145 | | |
| Class A ordinary shares subject to possible redemption, September 30, 2022 | | | | $ | 301,933,145 | | |
| | | For the three months ended September 30, | | | For the nine months ended September 30, | | ||||||||||||||||||||||||||||||||||||||||||
| | | 2022 | | | 2021 | | | 2022 | | | 2021 | | ||||||||||||||||||||||||||||||||||||
| | | Class A | | | Class B | | | Class A | | | Class B | | | Class A | | | Class B | | | Class A | | | Class B | | ||||||||||||||||||||||||
Basic and diluted net income per ordinary share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income | | | | $ | 1,799,821 | | | | | $ | 449,955 | | | | | $ | 5,697,855 | | | | | $ | 1,424,464 | | | | | $ | 6,621,339 | | | | | $ | 1,655,335 | | | | | $ | 8,127,734 | | | | | $ | 2,326,564 | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted-average shares outstanding | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 30,000,000 | | | | | | 7,500,000 | | | | | | 25,714,286 | | | | | | 7,360,714 | | |
Basic and diluted net income per ordinary share | | | | $ | 0.06 | | | | | $ | 0.06 | | | | | $ | 0.19 | | | | | $ | 0.19 | | | | | $ | 0.22 | | | | | $ | 0.22 | | | | | $ | 0.32 | | | | | $ | 0.32 | | |
| | | September 30, 2022 | | | Quoted Prices In Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Other Unobservable Inputs (Level 3) | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account | | | | $ | 301,933,145 | | | | | $ | 301,933,145 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities | | | | $ | 450,000 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities | | | | | 305,196 | | | | | | — | | | | | | — | | | | | | 305,196 | | |
| | | | $ | 755,196 | | | | | $ | 450,000 | | | | | $ | — | | | | | $ | 305,196 | | |
| | | December 31, 2021 | | | Quoted Prices in Active Markets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Other Unobservable Inputs (Level 3) | | ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government securities and sweep funds in Trust account | | | | $ | 300,053,996 | | | | | $ | 300,053,996 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Warrants Liabilities | | | | $ | 7,350,000 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | — | | |
Private Placement Warrants Liabilities | | | | | 4,397,850 | | | | | | — | | | | | | — | | | | | | 4,397,850 | | |
| | | | $ | 11,747,850 | | | | | $ | 7,350,000 | | | | | $ | — | | | | | $ | 4,397,850 | | |
| | | September 30, 2022 | | | December 31, 2021 | | ||||||
Inputs | | | | | | | | | | | | | |
Risk-free interest rate | | | | | 4.12% | | | | | | 1.09% | | |
Expected term to merger | | | | | 0.25 | | | | | | 0.60 | | |
Expected volatility | | | | | 0.54% | | | | | | 12.40% | | |
Notional exercise price | | | | $ | 1.00 | | | | | $ | 1.00 | | |
| | | Warrant Liabilities | | |||
Fair Value at January 1, 2021 | | | | $ | — | | |
Initial classification of Public and Private Warrant liability at February 9, 2021 | | | | | 27,807,680 | | |
Change in Fair Value | | | | | 354,880 | | |
Public Warrants reclassified to Level 1 | | | | | (17,250,000) | | |
Fair Value at March 31, 2021 | | | | | 10,912,560 | | |
Change in Fair Value | | | | | (2,976,556) | | |
Fair Value at June 30, 2021 | | | | | 7,936,004 | | |
Change in Fair Value | | | | | (2,753,869) | | |
Fair Value at September 30, 2021 | | | | | 5,182,135 | | |
Change in Fair Value | | | | | (784,285) | | |
Fair Value at December 31, 2021 | | | | | 4,397,850 | | |
Change in Fair Value | | | | | (2,796,454) | | |
Fair Value at March 31, 2022 | | | | | 1,601,396 | | |
Change in Fair Value | | | | | (702,663) | | |
Fair Value at June 30, 2022 | | | | | 898,733 | | |
Change in Fair Value | | | | | (593,537) | | |
Fair Value at September 30, 2022 | | | | $ | 305,196 | | |
| | | Carrying Value as of September 30, 2022 | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value as of September 30, 2022 | | ||||||||||||
U.S. Treasury Securities | | | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | | | $ | 301,932,919 | | | | | $ | 5,893 | | | | | $ | — | | | | | $ | 301,938,812 | | |
| | | Carrying Value as of December 31, 2021 | | | Gross Unrealized Gains | | | Gross Unrealized Losses | | | Fair Value as of December 31, 2021 | | ||||||||||||
U.S. Treasury Securities | | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
| | | | $ | 300,053,216 | | | | | $ | 4,157 | | | | | $ | — | | | | | $ | 300,057,373 | | |
Securities/Purchaser | | | Date of Issuance | | | Number of Securities | | | Consideration | | |||
Ordinary Shares | | | | | | | | | | | | | |
Jie&Hao Holding Limited | | | August 18, 2020 | | | | | 20,000,000(1) | | | | Redesignation | |
Minghao Group Limited | | | August 18, 2020 | | | | | 140,000,000 | | | | Redesignation | |
SHINE LINK VENTURE LIMITED | | | August 18, 2020 | | | | | 40,000,000 | | | | Redesignation | |
Fu&Li Industrious Innovators Limited | | | December 20, 2022 | | | | | 168,921,032 | | | | Recapitalization | |
Jie&Hao Holding Limited | | | December 20, 2022 | | | | | 24,480,458 | | | | Recapitalization | |
SHINE LINK VENTURE LIMITED | | | December 20, 2022 | | | | | 46,286,735 | | | | Recapitalization | |
Baidu (Hong Kong) Limited | | | December 20, 2022 | | | | | 22,367,946 | | | | Recapitalization | |
SIG Global China Fund I, LLLP | | | December 20, 2022 | | | | | 5,069,836 | | | | Recapitalization | |
Datian Holding Ltd. | | | December 20, 2022 | | | | | 3,817,463 | | | | Recapitalization | |
Orient Sunrise Ltd. | | | December 20, 2022 | | | | | 2,624,506 | | | | Recapitalization | |
Guotong Investment HK Limited | | | December 20, 2022 | | | | | 4,473,589 | | | | Recapitalization | |
CRF Mobility Investment Limited | | | December 20, 2022 | | | | | 1,988,262 | | | | Recapitalization | |
Sincere Holdings Company Limited | | | December 20, 2022 | | | | | 1,420,187 | | | | Recapitalization | |
Suzhou Xiangcheng Venture Capital Co., Ltd. | | | December 20, 2022 | | | | | 4,260,562 | | | | Recapitalization | |
Suzhou Huanxiu Lake Yihao Investment Co., Ltd. | | | December 20, 2022 | | | | | 9,941,309 | | | | Recapitalization | |
Hubei Changjiang Jingkai V2X Industry Fund LLP | | | December 20, 2022 | | | | | 15,040,517 | | | | Recapitalization | |
Shanghai Chengxun Investment Management Co., Ltd. | | | December 20, 2022 | | | | | 1,805,687 | | | | Recapitalization | |
Che Lian Limited | | | December 20, 2022 | | | | | 1,805,686 | | | | Recapitalization | |
Farasis Energy (Gan Zhou) Co., Ltd. | | | December 20, 2022 | | | | | 3,611,373 | | | | Recapitalization | |
Allsun Limited | | | December 20, 2022 | | | | | 1,324,170 | | | | Recapitalization | |
Geely Automobile Holdings Limited | | | December 20, 2022 | | | | | 5,155,389 | | | | Recapitalization | |
GLY New Mobility 1. LP | | | December 20, 2022 | | | | | 2,577,694 | | | | Recapitalization | |
Lotus Technology Inc. | | | December 20, 2022 | | | | | 1,052,632 | | | | Conversion of convertible note | |
Luminar Technologies, Inc. | | | December 20, 2022 | | | | | 1,500,000 | | | | US$15,000,000 | |
Geely Investment Holding Ltd. | | | December 20, 2022 | | | | | 2,000,000 | | | | US$20,000,000 | |
Series Angel Preferred | | | | | | | | | | | | | |
Hubei Changjiang Jingkai V2X Industry Fund LLP | | | May 17, 2021 | | | | | 5,043,104 | | | | US$12,692,308 | |
Series A Preferred Shares | | | | | | | | | | | | | |
SIG Global China Fund I, LLLP | | | January 16, 2020 | | | | | 187,500 | | | | US$30,000,000 | |
Fresco Mobile Limited | | | January 16, 2020 | | | | | 937,500 | | | | US$150,000,000 | |
Fresco Mobile Limited | | | August 18, 2020 | | | | | 18,750,000 | | | | Redesignation | |
SIG Global China Fund I, LLLP | | | August 18, 2020 | | | | | 3,750,000 | | | | Redesignation | |
Jie&Hao Holding Limited | | | March 10, 2021 | | | | | 1,964,286 | | | | Reclassified from Ordinary Shares | |
Securities/Purchaser | | | Date of Issuance | | | Number of Securities | | | Consideration | | |||
Series A+ Preferred Shares | | | | | | | | | | | | | |
CRF Mobility Investment Limited | | | March 10, 2021 | | | | | 1,666,667 | | | | US$14,000,000 | |
Sincere Holdings Company Limited | | | March 10, 2021 | | | | | 1,190,476 | | | | US$10,000,000 | |
SIG Global China Fund I, LLLP | | | March 10, 2021 | | | | | 499,806 | | | | US$4,198,374 | |
Guotong Investment HK Limited | | | May 17, 2021 | | | | | 1,785,714 | | | | US$15,000,000 | |
Suzhou Xiangcheng Venture Capital Co., Ltd. | | | May 17, 2021 | | | | | 3,571,429 | | | | US$30,000,000 | |
Suzhou Huanxiu Lake Yihao Investment Co., Ltd. | | | May 17, 2021 | | | | | 8,333,333 | | | | US$70,000,000 | |
Hubei Changjiang Jingkai V2X Industry Fund LLP | | | May 17, 2021 | | | | | 7,564,656 | | | | US$63,543,107 | |
Series A++ Preferred Shares | | | | | | | | | | | | | |
Farasis Energy (Gan Zhou) Co., Ltd. | | | December 8, 2021 | | | | | 3,027,245 | | | | US$30,000,000 | |
Shanghai Chengxun Investment Management Co., Ltd. and Che Lian Limited | | | December 8, 2021 | | | | | 3,027,245 | | | | US$30,000,000 | |
Allsun Limited | | | December 8, 2021 | | | | | 1,109,990 | | | | US$11,000,000 | |
Series B Preferred Shares | | | | | | | | | | | | | |
Jie&Hao Holding Limited | | | July 26, 2021 | | | | | 2,485,106 | | | | US$28,752,676 | |
Minghao Group Limited | | | July 26, 2021 | | | | | 5,798,580 | | | | US$67,089,570 | |
GEELY AUTOMOBILE HOLDINGS LIMITED | | | September 25, 2021 | | | | | 4,321,521 | | | | US$49,999,997.97 | |
GLY New Mobility 1. LP | | | December 23, 2021 | | | | | 2,160,760 | | | | US$24,999,993.2 | |
Options | | | | | | | | | | | | | |
Certain directors, employees, and consultants | | | Various dates from August 2, 2021 to January 3, 2023 | | | | | 12,802,663 | | | | Services provided by the respective grantees | |
Restricted Shares | | | | | | | | | | | | | |
Certain directors, employees, and consultants | | | Various dates from December 20, 2019 to September 30, 2022 | | | | | 43,280,483 | | | | Services provided by the respective grantees | |
| | | | | | | Incorporation by Reference | | |||||||||
| Exhibit No. | | | Description | | | Form | | | File No. | | | Exhibit No. | | | Filing Date | |
| 2.1 | | | Agreement and Plan of Merger, dated as of May 26, 2022, by and among COVA Acquisition Corp., ECARX Holdings Inc., Ecarx Temp Limited, and Ecarx&Co Limited. | | | F-4 | | | 333-267813 | | | 2.1 | | | November 14, 2022 | |
| 3.1 | | | Sixth Memorandum of Association of ECARX Holdings Inc. in effect prior to completion of the Business Combination. | | | F-4 | | | 333-267813 | | | 3.1 | | | November 14, 2022 | |
| 3.2 | | | Seventh Amended and Restated Memorandum and Articles of Association of ECARX Holdings Inc. | | | F-4 | | | 333-267813 | | | 3.2 | | | November 14, 2022 | |
| 4.1 | | | Warrant Agreement, dated February 4, 2021, between COVA Acquisition Corp. and Continental Stock Transfer & Trust Company. | | | F-4 | | | 333-267813 | | | 4.4 | | | November 14, 2022 | |
| 4.2 | | | Specimen Ordinary Share Certificate of ECARX Holdings Inc. | | | F-4 | | | 333-267813 | | | 4.5 | | | November 14, 2022 | |
| 4.3 | | | Specimen Warrant Certificate of ECARX Holdings Inc. | | | F-4 | | | 333-267813 | | | 4.6 | | | November 14, 2022 | |
| 4.4* | | | Assignment, Assumption and Amendment Agreement, dated December 20, 2022, by and among COVA Acquisition Corp., ECARX Holdings Inc., and Continental Stock Transfer & Trust Company | | | | | | | | | | | | | |
| 4.5 | | | Registration and Shareholder Rights Agreement dated February 4, 2021, by and among COVA Acquisition Corp., COVA Acquisition Sponsor LLC and certain shareholders of COVA Acquisition Corp. | | | F-4 | | | 333-267813 | | | 4.8 | | | November 14, 2022 | |
| 4.6* | | | Registration Rights Agreement, dated December 20, 2022, by and among ECARX Holdings Inc., COVA Acquisition Sponsor LLC and certain shareholders of ECARX Holdings Inc. | | | | | | | | | | | | | |
| 5.1** | | | Opinion of Maples and Calder (Hong Kong) LLP as to validity of ordinary shares of ECARX Holdings Inc. | | | | | | | | | | | | | |
| 5.2** | | | Opinion of Skadden, Arps, Slate, Meagher & Flom LLP as to the warrants of ECARX Holdings Inc. | | | | | | | | | | | | | |
| 10.1 | | | Investment Management Trust Agreement, dated February 4, 2021, by and between Continental Stock & Trust Company and COVA Acquisition Corp. | | | F-4 | | | 333-267813 | | | 10.1 | | | November 14, 2022 | |
| | | | | | | Incorporation by Reference | | |||||||||
| Exhibit No. | | | Description | | | Form | | | File No. | | | Exhibit No. | | | Filing Date | |
| 10.2 | | | Administrative Services Agreement, dated February 4, 2021 by and between COVA Acquisition Sponsor LLC and COVA Acquisition Corp. | | | F-4 | | | 333-267813 | | | 10.2 | | | November 14, 2022 | |
| 10.3 | | | Letter Agreement, dated February 4, 2021, among COVA Acquisition Sponsor LLC, COVA Acquisition Corp. and officers and directors of COVA Acquisition Corp. | | | F-4 | | | 333-267813 | | | 10.3 | | | November 14, 2022 | |
| 10.4 | | | Private Placement Warrants Purchase Agreement between COVA Acquisition Corp. and COVA Acquisition Sponsor LLC. | | | F-4 | | | 333-267813 | | | 10.4 | | | November 14, 2022 | |
| 10.5 | | | Promissory Note between COVA Acquisition Corp. and COVA Acquisition Sponsor LLC, dated May 26, 2022. | | | F-4 | | | 333-267813 | | | 10.5 | | | November 14, 2022 | |
| 10.6 | | | Strategic Investment Agreement, dated May 26, 2022 by and between ECARX Holdings Inc. and Luminar Technologies, Inc. | | | F-4 | | | 333-267813 | | | 10.6 | | | November 14, 2022 | |
| 10.7 | | | Strategic Investment Agreement, dated May 26, 2022 by and between ECARX Holdings Inc. and Geely Investment Holding Ltd. | | | F-4 | | | 333-267813 | | | 10.7 | | | November 14, 2022 | |
| 10.8 | | | Sponsor Support Agreement and Deed, dated May 26, 2022 by and among ECARX Holdings Inc., COVA Acquisition Corp., COVA Acquisition Sponsor LLC and other parties named therein. | | | F-4 | | | 333-267813 | | | 10.8 | | | November 14, 2022 | |
| 10.9 | | | ECARX Shareholder Support Agreement and Deed, dated May 26, 2022, by and among ECARX Holdings Inc., COVA Acquisition Corp., and other parties named therein. | | | 20-F | | | 333-267813 | | | 10.9 | | | November 14, 2022 | |
| 10.10†† | | | ECARX Holdings Inc. 2019 Equity Incentive Plan. | | | F-4 | | | 333-267813 | | | 10.10 | | | November 14, 2022 | |
| 10.11†† | | | ECARX Holdings Inc. 2021 Option Incentive Plan. | | | F-4 | | | 333-267813 | | | 10.11 | | | November 14, 2022 | |
| 10.12††* | | | ECARX Holdings Inc. 2022 Share Incentive Plan. | | | | | | | | | | | | | |
| 10.13 | | | Form of Indemnification Agreement between ECARX Holdings Inc. and its directors and executive officers. | | | F-4 | | | 333-267813 | | | 10.12 | | | November 14, 2022 | |
| 10.14† | | | English Translation of Working Capital Loan Contract, dated April 22, 2021, by and between Industrial Bank Co., Ltd. Wuhan Branch and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.13 | | | November 14, 2022 | |
| | | | | | | Incorporation by Reference | | |||||||||
| Exhibit No. | | | Description | | | Form | | | File No. | | | Exhibit No. | | | Filing Date | |
| 10.15# | | | English Translation of Credit Facility Agreement, dated July 7, 2020, by and between China Merchants Bank Co., Ltd., Wuhan Branch and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.14 | | | November 14, 2022 | |
| 10.16†# | | | English Translation of Credit Facility Agreement, dated February 1, 2021, by and between China Merchants Bank Co., Ltd., Wuhan Branch and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.15 | | | November 14, 2022 | |
| 10.17# | | | English Translation of Termination Agreement of Current Control Documents dated April 8, 2022, by and between ECARX (Wuhan) Technology Co., Ltd. and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.16 | | | November 14, 2022 | |
| 10.18# | | | English Translation of Restructuring Framework Agreement, dated April 8, 2022, by and between ECARX (Hubei) Tech Co., Ltd. and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.17 | | | November 14, 2022 | |
| 10.19 | | | English Translation of Supplemental Agreement to the Restructuring Framework Agreement, dated May 13, 2022, by and between ECARX (Hubei) Tech Co., Ltd. and Hubei ECARX Technology Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.18 | | | November 14, 2022 | |
| 10.20# | | | Master Commercialization Agreement, dated September 14, 2021, by and between Hubei ECARX Technology Co., Ltd. (referred to as ECARX (Hubei) Technology Co., Ltd.) and HaleyTek AB (previously known as Volvo Car Services 10 AB) | | | F-4 | | | 333-267813 | | | 10.19 | | | November 14, 2022 | |
| 10.21 | | | Transfer Agreement of Rights and Obligations, dated March 1, 2022, by and among Hubei ECARX Technology Co., Ltd, HaleyTek AB (previously known as Volvo Car Services 10 AB) and ECARX (Hubei) Tech Co., Ltd. | | | F-4 | | | 333-267813 | | | 10.20 | | | November 14, 2022 | |
| 10.22†# | | | English Translation of Working Capital Loan Contract, dated June 28, 2022, by and between Industrial Bank Co., Ltd. Wuhan Branch and ECARX (Hubei) Tech Co., Ltd., as amended on June 29, 2022. | | | F-4 | | | 333-267813 | | | 10.21 | | | November 14, 2022 | |
| 10.23# | | | Convertible Note Purchase Agreement, dated May 9, 2022, by and between ECARX Holdings Inc. and Lotus Technology Inc. | | | F-4 | | | 333-267813 | | | 10.22 | | | November 14, 2022 | |
| | | | | | | Incorporation by Reference | | |||||||||
| Exhibit No. | | | Description | | | Form | | | File No. | | | Exhibit No. | | | Filing Date | |
| 10.24 | | | Convertible Note Purchase Agreement, dated October 25, 2022, by and among ECARX Holdings Inc., SPDB International (Hong Kong) Limited and CNCB (Hong Kong) Investment Limited | | | F-4 | | | 333-267813 | | | 10.23 | | | November 14, 2022 | |
| 10.25* | | | Sales and Purchase Agreement, dated December 31, 2022, by and between Volvo Car Corporation and ECARX Technology Limited. | | | | | | ||||||||
| 21.1* | | | List of subsidiaries of ECARX Holdings Inc. | | | | | | | | | | | | | |
| 23.1** | | | Consent of WithumSmith+Brown, PC, independent registered accounting firm for COVA Acquisition Corp. | | | | | | | | | | | | | |
| 23.2** | | | Consent of KPMG Huazhen LLP, independent registered accounting firm for ECARX Holdings Inc. | | | | | | | | | | | | | |
| 23.3 | | | Consent of Frost & Sullivan. | | | F-4 | | | 333-267813 | | | 23.6 | | | November 14, 2022 | |
| 23.4** | | | Consent of Maples and Calder (Hong Kong) LLP (included in Exhibit 5.1). | | | | | | | | | | | | | |
| 23.5** | | | Consent of Skadden, Arps, Slate, Meagher & Flom LLP (included in Exhibit 5.2). | | | | | | | | | | | | | |
| 23.6** | | | Consent of Han Kun Law Offices. | | | | | | | | | | | | | |
| 24.1** | | | Power of Attorney (included on the signature page of this Registration Statement). | | | | | | | | | | | | | |
| 99.1* | | | Code of Business Conduct and Ethics of ECARX Holdings Inc. | | | | | | | | | | | | | |
| 107** | | | Filing Fee Table | | | | | | | | | | | | | |
| SIGNATURE | | | CAPACITY | | | DATE | |
| Ziyu Shen | | | Chairman and Chief Executive Officer (Principal Executive Officer) | | | | |
| Zhenyu Li | | | Director | | | | |
| Ni Li | | | Director | | | | |
| Jim Zhang (Zhang Xingsheng) | | | Independent Director | | | | |
| Grace Hui Tang | | | Independent Director | | | | |
| Jun Hong Heng | | | Independent Director | | | | |
| Peter Cirino | | | Chief Operating Officer | | | | |
| Ramesh Narasimhan | | | Chief Financial Officer (Principal Financial and Accounting Officer) | | | | |